[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -28.58%
YoY- 223.48%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 268,594 232,944 261,273 249,077 235,132 218,980 81,694 120.62%
PBT 45,658 38,888 62,007 45,738 35,026 29,924 -56,321 -
Tax -2,006 4,248 44,090 84,185 146,890 291,208 -3,639 -32.69%
NP 43,652 43,136 106,097 129,924 181,916 321,132 -59,960 -
-
NP to SH 43,652 43,136 106,097 129,924 181,916 321,132 -59,960 -
-
Tax Rate 4.39% -10.92% -71.10% -184.06% -419.37% -973.16% - -
Total Cost 224,942 189,808 155,176 119,153 53,216 -102,152 141,654 35.99%
-
Net Worth 765,753 753,402 720,498 732,230 731,916 679,213 477,557 36.87%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 765,753 753,402 720,498 732,230 731,916 679,213 477,557 36.87%
NOSH 1,531,506 1,477,260 1,412,742 1,408,135 1,443,844 1,358,426 1,061,238 27.61%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.25% 18.52% 40.61% 52.16% 77.37% 146.65% -73.40% -
ROE 5.70% 5.73% 14.73% 17.74% 24.85% 47.28% -12.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.54 15.77 18.49 17.69 16.71 16.12 7.70 72.86%
EPS 2.90 2.92 7.51 9.23 13.08 23.64 -5.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.51 0.52 0.52 0.50 0.45 7.25%
Adjusted Per Share Value based on latest NOSH - 1,441,111
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.35 11.58 12.98 12.38 11.68 10.88 4.06 120.64%
EPS 2.17 2.14 5.27 6.46 9.04 15.96 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.3744 0.358 0.3639 0.3637 0.3375 0.2373 36.87%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.895 0.645 0.41 0.445 0.41 0.195 0.18 -
P/RPS 5.10 4.09 2.22 2.52 2.45 1.21 2.34 67.86%
P/EPS 31.40 22.09 5.46 4.82 3.17 0.82 -3.19 -
EY 3.18 4.53 18.32 20.73 31.52 121.23 -31.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.26 0.80 0.86 0.79 0.39 0.40 170.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 28/11/17 28/08/17 24/05/17 22/02/17 25/11/16 24/08/16 -
Price 0.965 0.735 0.425 0.44 0.545 0.30 0.20 -
P/RPS 5.50 4.66 2.30 2.49 3.26 1.86 2.60 64.56%
P/EPS 33.86 25.17 5.66 4.77 4.22 1.27 -3.54 -
EY 2.95 3.97 17.67 20.97 23.71 78.80 -28.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.44 0.83 0.85 1.05 0.60 0.44 167.23%

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