[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 220.6%
YoY- 7.72%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,050,226 1,439,820 394,344 279,622 268,594 232,944 261,273 152.16%
PBT 434,272 660,840 244,467 139,197 45,658 38,888 62,007 264.76%
Tax -134,060 -260,836 -40,755 750 -2,006 4,248 44,090 -
NP 300,212 400,004 203,712 139,948 43,652 43,136 106,097 99.67%
-
NP to SH 300,212 400,004 203,712 139,948 43,652 43,136 106,097 99.67%
-
Tax Rate 30.87% 39.47% 16.67% -0.54% 4.39% -10.92% -71.10% -
Total Cost 750,014 1,039,816 190,632 139,674 224,942 189,808 155,176 185.04%
-
Net Worth 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 720,498 37.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 720,498 37.20%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,531,506 1,477,260 1,412,742 8.09%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 28.59% 27.78% 51.66% 50.05% 16.25% 18.52% 40.61% -
ROE 25.89% 35.98% 20.36% 16.00% 5.70% 5.73% 14.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 66.13 90.66 24.83 17.59 17.54 15.77 18.49 133.32%
EPS 18.90 25.20 13.19 9.16 2.90 2.92 7.51 84.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.63 0.55 0.50 0.51 0.51 26.92%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.19 71.55 19.60 13.89 13.35 11.58 12.98 152.21%
EPS 14.92 19.88 10.12 6.95 2.17 2.14 5.27 99.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5761 0.5524 0.4972 0.4345 0.3805 0.3744 0.358 37.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.84 1.26 0.885 0.82 0.895 0.645 0.41 -
P/RPS 1.27 1.39 3.56 4.66 5.10 4.09 2.22 -31.01%
P/EPS 4.44 5.00 6.90 9.32 31.40 22.09 5.46 -12.84%
EY 22.50 19.99 14.49 10.73 3.18 4.53 18.32 14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.80 1.40 1.49 1.79 1.26 0.80 27.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 27/11/18 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 -
Price 1.05 0.985 1.10 0.875 0.965 0.735 0.425 -
P/RPS 1.59 1.09 4.43 4.98 5.50 4.66 2.30 -21.76%
P/EPS 5.55 3.91 8.58 9.94 33.86 25.17 5.66 -1.29%
EY 18.00 25.57 11.66 10.06 2.95 3.97 17.67 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.41 1.75 1.59 1.93 1.44 0.83 44.24%

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