[HIBISCS] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -16.28%
YoY- 313.91%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 868,367 297,060 284,404 246,690 253,019 215,984 190,285 175.89%
PBT 296,862 330,399 88,667 74,770 77,958 64,963 7,914 1028.03%
Tax -81,355 -22,859 -40,179 -33,247 -28,360 -32,934 4,103 -
NP 215,507 307,540 48,488 41,523 49,598 32,029 12,017 588.76%
-
NP to SH 215,507 307,540 48,488 41,523 49,598 32,029 12,017 588.76%
-
Tax Rate 27.40% 6.92% 45.31% 44.47% 36.38% 50.70% -51.84% -
Total Cost 652,860 -10,480 235,916 205,167 203,421 183,955 178,268 138.15%
-
Net Worth 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 50.34%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 20,124 20,072 - - - 8,125 -
Div Payout % - 6.54% 41.40% - - - 67.61% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 50.34%
NOSH 2,012,418 2,012,418 2,007,508 2,006,803 2,000,137 1,988,185 1,721,459 11.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 24.82% 103.53% 17.05% 16.83% 19.60% 14.83% 6.32% -
ROE 10.01% 16.43% 3.14% 2.72% 3.37% 2.48% 1.03% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.15 14.76 14.17 12.29 12.71 11.89 11.71 139.14%
EPS 10.71 15.32 2.42 2.07 2.49 1.76 0.74 496.80%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.07 0.93 0.77 0.76 0.74 0.71 0.72 30.32%
Adjusted Per Share Value based on latest NOSH - 2,006,803
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 107.88 36.90 35.33 30.65 31.43 26.83 23.64 175.89%
EPS 26.77 38.21 6.02 5.16 6.16 3.98 1.49 589.61%
DPS 0.00 2.50 2.49 0.00 0.00 0.00 1.01 -
NAPS 2.675 2.325 1.92 1.8947 1.83 1.6028 1.4535 50.34%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.00 1.15 0.815 0.70 0.685 0.64 0.58 -
P/RPS 2.32 7.79 5.75 5.69 5.39 5.38 4.95 -39.74%
P/EPS 9.34 7.53 33.74 33.83 27.49 36.31 78.43 -75.88%
EY 10.71 13.29 2.96 2.96 3.64 2.75 1.28 313.75%
DY 0.00 0.87 1.23 0.00 0.00 0.00 0.86 -
P/NAPS 0.93 1.24 1.06 0.92 0.93 0.90 0.81 9.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 17/02/22 10/11/21 26/08/21 24/05/21 22/02/21 -
Price 0.96 1.37 1.14 0.925 0.645 0.625 0.69 -
P/RPS 2.22 9.28 8.05 7.52 5.07 5.26 5.89 -47.91%
P/EPS 8.96 8.96 47.19 44.71 25.89 35.46 93.31 -79.12%
EY 11.16 11.15 2.12 2.24 3.86 2.82 1.07 379.42%
DY 0.00 0.73 0.88 0.00 0.00 0.00 0.72 -
P/NAPS 0.90 1.47 1.48 1.22 0.87 0.88 0.96 -4.22%

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