[HIBISCS] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -151.34%
YoY- -121.41%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 551,762 335,778 145,493 646,504 607,009 431,145 159,299 128.75%
PBT 89,645 24,682 16,768 25,289 179,600 129,895 38,644 75.14%
Tax -35,567 -2,633 -6,736 -74,543 -83,659 -62,419 -22,416 35.99%
NP 54,078 22,049 10,032 -49,254 95,941 67,476 16,228 122.93%
-
NP to SH 54,078 22,049 10,032 -49,254 95,941 67,476 16,228 122.93%
-
Tax Rate 39.68% 10.67% 40.17% 294.76% 46.58% 48.05% 58.01% -
Total Cost 497,684 313,729 135,461 695,758 511,068 363,669 143,071 129.40%
-
Net Worth 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1.87%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 9,085 8,125 - - - - - -
Div Payout % 16.80% 36.85% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1.87%
NOSH 1,988,185 1,721,459 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 16.13%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.80% 6.57% 6.90% -7.62% 15.81% 15.65% 10.19% -
ROE 4.19% 1.88% 0.84% -4.03% 7.02% 5.25% 1.29% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 30.36 20.66 9.16 40.71 38.22 27.15 10.03 109.10%
EPS 3.23 1.37 0.63 -3.10 6.04 4.25 1.02 115.49%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.75 0.77 0.86 0.81 0.79 -6.86%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 27.42 16.69 7.23 32.13 30.16 21.42 7.92 128.68%
EPS 2.69 1.10 0.50 -2.45 4.77 3.35 0.81 122.43%
DPS 0.45 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6411 0.5814 0.5919 0.6077 0.6787 0.6393 0.6235 1.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.64 0.58 0.505 0.615 0.34 0.94 0.955 -
P/RPS 2.11 2.81 5.51 1.51 0.89 3.46 9.52 -63.34%
P/EPS 21.51 42.75 79.95 -19.83 5.63 22.13 93.47 -62.41%
EY 4.65 2.34 1.25 -5.04 17.77 4.52 1.07 166.06%
DY 0.78 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.67 0.80 0.40 1.16 1.21 -17.89%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 27/11/20 24/08/20 19/05/20 25/02/20 21/11/19 -
Price 0.625 0.69 0.61 0.605 0.605 0.88 0.915 -
P/RPS 2.06 3.34 6.66 1.49 1.58 3.24 9.12 -62.87%
P/EPS 21.00 50.85 96.57 -19.51 10.02 20.71 89.55 -61.93%
EY 4.76 1.97 1.04 -5.13 9.98 4.83 1.12 162.14%
DY 0.80 0.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.81 0.79 0.70 1.09 1.16 -16.80%

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