[HIBISCS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 119.79%
YoY- -67.32%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 246,690 804,781 551,762 335,778 145,493 646,504 607,009 -45.10%
PBT 74,770 167,603 89,645 24,682 16,768 25,289 179,600 -44.21%
Tax -33,247 -63,927 -35,567 -2,633 -6,736 -74,543 -83,659 -45.91%
NP 41,523 103,676 54,078 22,049 10,032 -49,254 95,941 -42.75%
-
NP to SH 41,523 103,676 54,078 22,049 10,032 -49,254 95,941 -42.75%
-
Tax Rate 44.47% 38.14% 39.68% 10.67% 40.17% 294.76% 46.58% -
Total Cost 205,167 701,105 497,684 313,729 135,461 695,758 511,068 -45.55%
-
Net Worth 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 7.62%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 9,953 9,085 8,125 - - - -
Div Payout % - 9.60% 16.80% 36.85% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 7.62%
NOSH 2,006,803 2,000,137 1,988,185 1,721,459 1,588,228 1,588,228 1,588,228 16.86%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.83% 12.88% 9.80% 6.57% 6.90% -7.62% 15.81% -
ROE 2.72% 7.04% 4.19% 1.88% 0.84% -4.03% 7.02% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.29 40.43 30.36 20.66 9.16 40.71 38.22 -53.03%
EPS 2.07 5.91 3.23 1.37 0.63 -3.10 6.04 -50.99%
DPS 0.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.71 0.72 0.75 0.77 0.86 -7.90%
Adjusted Per Share Value based on latest NOSH - 1,721,459
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.26 39.99 27.42 16.69 7.23 32.13 30.16 -45.09%
EPS 2.06 5.15 2.69 1.10 0.50 -2.45 4.77 -42.83%
DPS 0.00 0.49 0.45 0.40 0.00 0.00 0.00 -
NAPS 0.7579 0.732 0.6411 0.5814 0.5919 0.6077 0.6787 7.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.70 0.685 0.64 0.58 0.505 0.615 0.34 -
P/RPS 5.69 1.69 2.11 2.81 5.51 1.51 0.89 244.07%
P/EPS 33.83 13.15 21.51 42.75 79.95 -19.83 5.63 230.15%
EY 2.96 7.60 4.65 2.34 1.25 -5.04 17.77 -69.69%
DY 0.00 0.73 0.78 0.86 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 0.90 0.81 0.67 0.80 0.40 74.15%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 10/11/21 26/08/21 24/05/21 22/02/21 27/11/20 24/08/20 19/05/20 -
Price 0.925 0.645 0.625 0.69 0.61 0.605 0.605 -
P/RPS 7.52 1.60 2.06 3.34 6.66 1.49 1.58 182.67%
P/EPS 44.71 12.38 21.00 50.85 96.57 -19.51 10.02 170.78%
EY 2.24 8.07 4.76 1.97 1.04 -5.13 9.98 -63.03%
DY 0.00 0.78 0.80 0.72 0.00 0.00 0.00 -
P/NAPS 1.22 0.87 0.88 0.96 0.81 0.79 0.70 44.77%

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