[HIBISCS] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 8.39%
YoY- 308.23%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,419,072 1,696,521 1,104,205 1,062,188 986,760 804,781 735,682 120.96%
PBT 741,656 790,698 658,448 326,874 299,080 167,603 119,526 237.29%
Tax -200,608 -177,640 -128,380 -146,852 -132,988 -63,927 -47,422 161.33%
NP 541,048 613,058 530,068 180,022 166,092 103,676 72,104 282.81%
-
NP to SH 541,048 613,058 530,068 180,022 166,092 103,676 72,104 282.81%
-
Tax Rate 27.05% 22.47% 19.50% 44.93% 44.47% 38.14% 39.68% -
Total Cost 1,878,024 1,083,463 574,137 882,166 820,668 701,105 663,578 99.95%
-
Net Worth 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 53.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 20,124 26,832 40,144 - 9,953 12,114 -
Div Payout % - 3.28% 5.06% 22.30% - 9.60% 16.80% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 53.50%
NOSH 2,012,418 2,012,418 2,012,418 2,007,508 2,006,803 2,000,137 1,988,185 0.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 22.37% 36.14% 48.00% 16.95% 16.83% 12.88% 9.80% -
ROE 22.04% 28.47% 28.32% 11.65% 10.89% 7.04% 5.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 120.21 84.30 54.87 52.92 49.17 40.43 40.48 106.46%
EPS 26.88 30.52 26.41 8.96 8.28 5.91 4.31 238.44%
DPS 0.00 1.00 1.33 2.00 0.00 0.50 0.67 -
NAPS 1.22 1.07 0.93 0.77 0.76 0.74 0.71 43.41%
Adjusted Per Share Value based on latest NOSH - 2,007,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 300.52 210.76 137.17 131.95 122.58 99.98 91.39 120.97%
EPS 67.21 76.16 65.85 22.36 20.63 12.88 8.96 282.72%
DPS 0.00 2.50 3.33 4.99 0.00 1.24 1.50 -
NAPS 3.05 2.675 2.325 1.92 1.8947 1.83 1.6028 53.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.84 1.00 1.15 0.815 0.70 0.685 0.64 -
P/RPS 0.70 1.19 2.10 1.54 1.42 1.69 1.58 -41.85%
P/EPS 3.12 3.28 4.37 9.09 8.46 13.15 16.13 -66.52%
EY 32.01 30.46 22.90 11.00 11.82 7.60 6.20 198.42%
DY 0.00 1.00 1.16 2.45 0.00 0.73 1.04 -
P/NAPS 0.69 0.93 1.24 1.06 0.92 0.93 0.90 -16.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 25/05/22 17/02/22 10/11/21 26/08/21 24/05/21 -
Price 0.995 0.96 1.37 1.14 0.925 0.645 0.625 -
P/RPS 0.83 1.14 2.50 2.15 1.88 1.60 1.54 -33.74%
P/EPS 3.70 3.15 5.20 12.71 11.18 12.38 15.75 -61.89%
EY 27.02 31.73 19.23 7.87 8.95 8.07 6.35 162.35%
DY 0.00 1.04 0.97 1.75 0.00 0.78 1.07 -
P/NAPS 0.82 0.90 1.47 1.48 1.22 0.87 0.88 -4.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment