[HIBISCS] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 120.37%
YoY- -38.18%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 804,781 551,762 335,778 145,493 646,504 607,009 431,145 51.65%
PBT 167,603 89,645 24,682 16,768 25,289 179,600 129,895 18.53%
Tax -63,927 -35,567 -2,633 -6,736 -74,543 -83,659 -62,419 1.60%
NP 103,676 54,078 22,049 10,032 -49,254 95,941 67,476 33.18%
-
NP to SH 103,676 54,078 22,049 10,032 -49,254 95,941 67,476 33.18%
-
Tax Rate 38.14% 39.68% 10.67% 40.17% 294.76% 46.58% 48.05% -
Total Cost 701,105 497,684 313,729 135,461 695,758 511,068 363,669 54.96%
-
Net Worth 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 9.45%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 9,953 9,085 8,125 - - - - -
Div Payout % 9.60% 16.80% 36.85% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 9.45%
NOSH 2,000,137 1,988,185 1,721,459 1,588,228 1,588,228 1,588,228 1,588,228 16.63%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.88% 9.80% 6.57% 6.90% -7.62% 15.81% 15.65% -
ROE 7.04% 4.19% 1.88% 0.84% -4.03% 7.02% 5.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 40.43 30.36 20.66 9.16 40.71 38.22 27.15 30.43%
EPS 5.91 3.23 1.37 0.63 -3.10 6.04 4.25 24.61%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.72 0.75 0.77 0.86 0.81 -5.85%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.99 27.42 16.69 7.23 32.13 30.16 21.42 51.67%
EPS 5.15 2.69 1.10 0.50 -2.45 4.77 3.35 33.23%
DPS 0.49 0.45 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.732 0.6411 0.5814 0.5919 0.6077 0.6787 0.6393 9.45%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.685 0.64 0.58 0.505 0.615 0.34 0.94 -
P/RPS 1.69 2.11 2.81 5.51 1.51 0.89 3.46 -38.00%
P/EPS 13.15 21.51 42.75 79.95 -19.83 5.63 22.13 -29.34%
EY 7.60 4.65 2.34 1.25 -5.04 17.77 4.52 41.44%
DY 0.73 0.78 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 0.81 0.67 0.80 0.40 1.16 -13.71%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 22/02/21 27/11/20 24/08/20 19/05/20 25/02/20 -
Price 0.645 0.625 0.69 0.61 0.605 0.605 0.88 -
P/RPS 1.60 2.06 3.34 6.66 1.49 1.58 3.24 -37.55%
P/EPS 12.38 21.00 50.85 96.57 -19.51 10.02 20.71 -29.06%
EY 8.07 4.76 1.97 1.04 -5.13 9.98 4.83 40.84%
DY 0.78 0.80 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.96 0.81 0.79 0.70 1.09 -13.96%

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