[HIBISCS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 341.67%
YoY- 635.14%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,317,894 604,768 1,696,521 828,154 531,094 246,690 804,781 38.80%
PBT 394,103 185,414 790,698 493,836 163,437 74,770 167,603 76.55%
Tax -188,372 -50,152 -177,640 -96,285 -73,426 -33,247 -63,927 105.13%
NP 205,731 135,262 613,058 397,551 90,011 41,523 103,676 57.71%
-
NP to SH 205,731 135,262 613,058 397,551 90,011 41,523 103,676 57.71%
-
Tax Rate 47.80% 27.05% 22.47% 19.50% 44.93% 44.47% 38.14% -
Total Cost 1,112,163 469,506 1,083,463 430,603 441,083 205,167 701,105 35.90%
-
Net Worth 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 38.13%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 15,093 - 20,124 20,124 20,072 - 9,953 31.89%
Div Payout % 7.34% - 3.28% 5.06% 22.30% - 9.60% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 38.13%
NOSH 2,012,418 2,012,418 2,012,418 2,012,418 2,007,508 2,006,803 2,000,137 0.40%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.61% 22.37% 36.14% 48.00% 16.95% 16.83% 12.88% -
ROE 8.59% 5.51% 28.47% 21.24% 5.82% 2.72% 7.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 65.49 30.05 84.30 41.15 26.46 12.29 40.43 37.80%
EPS 10.22 6.72 30.52 19.81 4.48 2.07 5.91 43.92%
DPS 0.75 0.00 1.00 1.00 1.00 0.00 0.50 30.94%
NAPS 1.19 1.22 1.07 0.93 0.77 0.76 0.74 37.14%
Adjusted Per Share Value based on latest NOSH - 2,012,418
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 163.72 75.13 210.76 102.88 65.98 30.65 99.98 38.80%
EPS 25.56 16.80 76.16 49.39 11.18 5.16 12.88 57.72%
DPS 1.87 0.00 2.50 2.50 2.49 0.00 1.24 31.40%
NAPS 2.975 3.05 2.675 2.325 1.92 1.8947 1.83 38.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.84 1.00 1.15 0.815 0.70 0.685 -
P/RPS 1.63 2.80 1.19 2.79 3.08 5.69 1.69 -2.37%
P/EPS 10.47 12.50 3.28 5.82 18.17 33.83 13.15 -14.06%
EY 9.55 8.00 30.46 17.18 5.50 2.96 7.60 16.39%
DY 0.70 0.00 1.00 0.87 1.23 0.00 0.73 -2.75%
P/NAPS 0.90 0.69 0.93 1.24 1.06 0.92 0.93 -2.15%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 22/11/22 24/08/22 25/05/22 17/02/22 10/11/21 26/08/21 -
Price 1.14 0.995 0.96 1.37 1.14 0.925 0.645 -
P/RPS 1.74 3.31 1.14 3.33 4.31 7.52 1.60 5.73%
P/EPS 11.15 14.80 3.15 6.93 25.42 44.71 12.38 -6.72%
EY 8.97 6.76 31.73 14.42 3.93 2.24 8.07 7.28%
DY 0.66 0.00 1.04 0.73 0.88 0.00 0.78 -10.51%
P/NAPS 0.96 0.82 0.90 1.47 1.48 1.22 0.87 6.76%

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