[HIBISCS] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -16.84%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,748,348 2,986,496 2,344,830 2,454,973 2,635,788 2,419,072 1,696,521 37.81%
PBT 865,692 1,036,680 712,086 725,684 788,206 741,656 790,698 6.20%
Tax -352,426 -419,488 -311,568 -356,028 -376,744 -200,608 -177,640 57.69%
NP 513,266 617,192 400,518 369,656 411,462 541,048 613,058 -11.14%
-
NP to SH 513,266 617,192 400,518 369,656 411,462 541,048 613,058 -11.14%
-
Tax Rate 40.71% 40.46% 43.75% 49.06% 47.80% 27.05% 22.47% -
Total Cost 2,235,082 2,369,304 1,944,312 2,085,317 2,224,326 1,878,024 1,083,463 61.83%
-
Net Worth 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 20.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 64,366 160,993 40,248 40,248 30,186 - 20,124 116.62%
Div Payout % 12.54% 26.08% 10.05% 10.89% 7.34% - 3.28% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 20.88%
NOSH 804,967 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 -45.62%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.68% 20.67% 17.08% 15.06% 15.61% 22.37% 36.14% -
ROE 17.92% 21.60% 14.85% 15.18% 17.18% 22.04% 28.47% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 341.59 148.40 116.52 121.99 130.98 120.21 84.30 153.51%
EPS 63.78 30.68 19.90 18.37 20.44 26.88 30.52 63.23%
DPS 8.00 8.00 2.00 2.00 1.50 0.00 1.00 298.48%
NAPS 3.56 1.42 1.34 1.21 1.19 1.22 1.07 122.37%
Adjusted Per Share Value based on latest NOSH - 804,967
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 341.42 371.01 291.29 304.98 327.44 300.52 210.76 37.81%
EPS 63.76 76.67 49.76 45.92 51.12 67.21 76.16 -11.14%
DPS 8.00 20.00 5.00 5.00 3.75 0.00 2.50 116.69%
NAPS 3.5583 3.55 3.35 3.025 2.975 3.05 2.675 20.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.54 1.13 0.865 0.99 1.07 0.84 1.00 -
P/RPS 0.74 0.76 0.74 0.81 0.82 0.70 1.19 -27.08%
P/EPS 3.98 3.68 4.35 5.39 5.23 3.12 3.28 13.72%
EY 25.12 27.14 23.01 18.55 19.11 32.01 30.46 -12.02%
DY 3.15 7.08 2.31 2.02 1.40 0.00 1.00 114.43%
P/NAPS 0.71 0.80 0.65 0.82 0.90 0.69 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 22/11/23 23/08/23 24/05/23 16/02/23 22/11/22 24/08/22 -
Price 2.66 2.69 0.95 0.935 1.14 0.995 0.96 -
P/RPS 0.78 1.81 0.82 0.77 0.87 0.83 1.14 -22.29%
P/EPS 4.17 8.77 4.77 5.09 5.58 3.70 3.15 20.50%
EY 23.98 11.40 20.95 19.65 17.94 27.02 31.73 -16.98%
DY 3.01 2.97 2.11 2.14 1.32 0.00 1.04 102.69%
P/NAPS 0.75 1.89 0.71 0.77 0.96 0.82 0.90 -11.41%

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