[HIBISCS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 116.77%
YoY- 308.23%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 604,768 1,696,521 828,154 531,094 246,690 804,781 551,762 6.30%
PBT 185,414 790,698 493,836 163,437 74,770 167,603 89,645 62.26%
Tax -50,152 -177,640 -96,285 -73,426 -33,247 -63,927 -35,567 25.71%
NP 135,262 613,058 397,551 90,011 41,523 103,676 54,078 84.15%
-
NP to SH 135,262 613,058 397,551 90,011 41,523 103,676 54,078 84.15%
-
Tax Rate 27.05% 22.47% 19.50% 44.93% 44.47% 38.14% 39.68% -
Total Cost 469,506 1,083,463 430,603 441,083 205,167 701,105 497,684 -3.80%
-
Net Worth 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 53.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 20,124 20,124 20,072 - 9,953 9,085 -
Div Payout % - 3.28% 5.06% 22.30% - 9.60% 16.80% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 53.50%
NOSH 2,012,418 2,012,418 2,012,418 2,007,508 2,006,803 2,000,137 1,988,185 0.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 22.37% 36.14% 48.00% 16.95% 16.83% 12.88% 9.80% -
ROE 5.51% 28.47% 21.24% 5.82% 2.72% 7.04% 4.19% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.05 84.30 41.15 26.46 12.29 40.43 30.36 -0.68%
EPS 6.72 30.52 19.81 4.48 2.07 5.91 3.23 62.89%
DPS 0.00 1.00 1.00 1.00 0.00 0.50 0.50 -
NAPS 1.22 1.07 0.93 0.77 0.76 0.74 0.71 43.41%
Adjusted Per Share Value based on latest NOSH - 2,007,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 75.13 210.76 102.88 65.98 30.65 99.98 68.54 6.30%
EPS 16.80 76.16 49.39 11.18 5.16 12.88 6.72 84.09%
DPS 0.00 2.50 2.50 2.49 0.00 1.24 1.13 -
NAPS 3.05 2.675 2.325 1.92 1.8947 1.83 1.6028 53.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.84 1.00 1.15 0.815 0.70 0.685 0.64 -
P/RPS 2.80 1.19 2.79 3.08 5.69 1.69 2.11 20.73%
P/EPS 12.50 3.28 5.82 18.17 33.83 13.15 21.51 -30.33%
EY 8.00 30.46 17.18 5.50 2.96 7.60 4.65 43.53%
DY 0.00 1.00 0.87 1.23 0.00 0.73 0.78 -
P/NAPS 0.69 0.93 1.24 1.06 0.92 0.93 0.90 -16.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 25/05/22 17/02/22 10/11/21 26/08/21 24/05/21 -
Price 0.995 0.96 1.37 1.14 0.925 0.645 0.625 -
P/RPS 3.31 1.14 3.33 4.31 7.52 1.60 2.06 37.14%
P/EPS 14.80 3.15 6.93 25.42 44.71 12.38 21.00 -20.78%
EY 6.76 31.73 14.42 3.93 2.24 8.07 4.76 26.31%
DY 0.00 1.04 0.73 0.88 0.00 0.78 0.80 -
P/NAPS 0.82 0.90 1.47 1.48 1.22 0.87 0.88 -4.59%

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