[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -8.83%
YoY- 95.58%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 862,290 637,196 988,303 1,001,645 1,050,226 1,439,820 394,344 68.22%
PBT 259,790 154,576 391,467 398,806 434,272 660,840 244,467 4.12%
Tax -124,838 -89,664 -161,457 -125,090 -134,060 -260,836 -40,755 110.48%
NP 134,952 64,912 230,010 273,716 300,212 400,004 203,712 -23.94%
-
NP to SH 134,952 64,912 230,010 273,716 300,212 400,004 203,712 -23.94%
-
Tax Rate 48.05% 58.01% 41.24% 31.37% 30.87% 39.47% 16.67% -
Total Cost 727,338 572,284 758,293 727,929 750,014 1,039,816 190,632 143.57%
-
Net Worth 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 18.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 18.18%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.65% 10.19% 23.27% 27.33% 28.59% 27.78% 51.66% -
ROE 10.49% 5.17% 18.57% 22.68% 25.89% 35.98% 20.36% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 54.29 40.12 62.23 63.07 66.13 90.66 24.83 68.21%
EPS 8.50 4.08 14.48 17.24 18.90 25.20 13.19 -25.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.78 0.76 0.73 0.70 0.63 18.18%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.85 31.66 49.11 49.77 52.19 71.55 19.60 68.20%
EPS 6.71 3.23 11.43 13.60 14.92 19.88 10.12 -23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6393 0.6235 0.6156 0.5998 0.5761 0.5524 0.4972 18.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.94 0.955 1.07 1.07 0.84 1.26 0.885 -
P/RPS 1.73 2.38 1.72 1.70 1.27 1.39 3.56 -38.10%
P/EPS 11.06 23.37 7.39 6.21 4.44 5.00 6.90 36.84%
EY 9.04 4.28 13.53 16.11 22.50 19.99 14.49 -26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 1.37 1.41 1.15 1.80 1.40 -11.75%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 -
Price 0.88 0.915 1.01 1.02 1.05 0.985 1.10 -
P/RPS 1.62 2.28 1.62 1.62 1.59 1.09 4.43 -48.76%
P/EPS 10.36 22.39 6.97 5.92 5.55 3.91 8.58 13.35%
EY 9.66 4.47 14.34 16.90 18.00 25.57 11.66 -11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 1.29 1.34 1.44 1.41 1.75 -27.00%

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