[HIBISCS] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 166.53%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 284,404 246,690 253,019 215,984 190,285 145,493 39,495 271.56%
PBT 88,667 74,770 77,958 64,963 7,914 16,768 -154,311 -
Tax -40,179 -33,247 -28,360 -32,934 4,103 -6,736 9,116 -
NP 48,488 41,523 49,598 32,029 12,017 10,032 -145,195 -
-
NP to SH 48,488 41,523 49,598 32,029 12,017 10,032 -145,195 -
-
Tax Rate 45.31% 44.47% 36.38% 50.70% -51.84% 40.17% - -
Total Cost 235,916 205,167 203,421 183,955 178,268 135,461 184,690 17.67%
-
Net Worth 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 16.84%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,072 - - - 8,125 - - -
Div Payout % 41.40% - - - 67.61% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 16.84%
NOSH 2,007,508 2,006,803 2,000,137 1,988,185 1,721,459 1,588,228 1,588,228 16.85%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.05% 16.83% 19.60% 14.83% 6.32% 6.90% -367.63% -
ROE 3.14% 2.72% 3.37% 2.48% 1.03% 0.84% -11.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.17 12.29 12.71 11.89 11.71 9.16 2.49 217.73%
EPS 2.42 2.07 2.49 1.76 0.74 0.63 -9.14 -
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.77 0.76 0.74 0.71 0.72 0.75 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 1,988,185
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 35.33 30.65 31.43 26.83 23.64 18.07 4.91 271.37%
EPS 6.02 5.16 6.16 3.98 1.49 1.25 -18.04 -
DPS 2.49 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.92 1.8947 1.83 1.6028 1.4535 1.4798 1.5192 16.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.815 0.70 0.685 0.64 0.58 0.505 0.615 -
P/RPS 5.75 5.69 5.39 5.38 4.95 5.51 24.73 -62.08%
P/EPS 33.74 33.83 27.49 36.31 78.43 79.95 -6.73 -
EY 2.96 2.96 3.64 2.75 1.28 1.25 -14.86 -
DY 1.23 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 1.06 0.92 0.93 0.90 0.81 0.67 0.80 20.57%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 10/11/21 26/08/21 24/05/21 22/02/21 27/11/20 24/08/20 -
Price 1.14 0.925 0.645 0.625 0.69 0.61 0.605 -
P/RPS 8.05 7.52 5.07 5.26 5.89 6.66 24.33 -52.06%
P/EPS 47.19 44.71 25.89 35.46 93.31 96.57 -6.62 -
EY 2.12 2.24 3.86 2.82 1.07 1.04 -15.11 -
DY 0.88 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 1.48 1.22 0.87 0.88 0.96 0.81 0.79 51.79%

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