[HIBISCS] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 37.1%
YoY- 491.32%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,709,597 2,483,321 2,054,599 1,696,521 1,081,173 1,000,097 905,978 107.72%
PBT 841,125 1,021,364 901,342 790,698 571,794 306,358 225,605 140.63%
Tax -348,376 -292,586 -194,545 -177,640 -124,645 -134,720 -90,438 145.93%
NP 492,749 728,778 706,797 613,058 447,149 171,638 135,167 137.05%
-
NP to SH 492,749 728,778 706,797 613,058 447,149 171,638 135,167 137.05%
-
Tax Rate 41.42% 28.65% 21.58% 22.47% 21.80% 43.97% 40.09% -
Total Cost 2,216,848 1,754,543 1,347,802 1,083,463 634,024 828,459 770,811 102.36%
-
Net Worth 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 36.64%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 30,186 35,217 40,196 40,196 40,196 20,072 8,125 140.06%
Div Payout % 6.13% 4.83% 5.69% 6.56% 8.99% 11.69% 6.01% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 36.64%
NOSH 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,007,508 2,006,803 0.18%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 18.19% 29.35% 34.40% 36.14% 41.36% 17.16% 14.92% -
ROE 20.24% 30.43% 28.79% 28.47% 23.89% 11.11% 8.86% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 134.64 123.40 102.10 84.30 53.73 49.82 45.15 107.31%
EPS 24.49 36.21 35.12 30.46 22.22 8.55 6.74 136.53%
DPS 1.50 1.75 2.00 2.00 2.00 1.00 0.40 141.56%
NAPS 1.21 1.19 1.22 1.07 0.93 0.77 0.76 36.38%
Adjusted Per Share Value based on latest NOSH - 2,012,418
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 336.61 308.50 255.24 210.76 134.31 124.24 112.55 107.71%
EPS 61.21 90.54 87.80 76.16 55.55 21.32 16.79 137.05%
DPS 3.75 4.38 4.99 4.99 4.99 2.49 1.01 139.96%
NAPS 3.025 2.975 3.05 2.675 2.325 1.92 1.8947 36.64%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.99 1.07 0.84 1.00 1.15 0.815 0.70 -
P/RPS 0.74 0.87 0.82 1.19 2.14 1.64 1.55 -38.94%
P/EPS 4.04 2.95 2.39 3.28 5.18 9.53 10.39 -46.75%
EY 24.73 33.84 41.81 30.46 19.32 10.49 9.62 87.76%
DY 1.52 1.64 2.38 2.00 1.74 1.23 0.58 90.19%
P/NAPS 0.82 0.90 0.69 0.93 1.24 1.06 0.92 -7.39%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 16/02/23 22/11/22 24/08/22 25/05/22 17/02/22 10/11/21 -
Price 0.94 1.14 0.995 0.96 1.37 1.14 0.925 -
P/RPS 0.70 0.92 0.97 1.14 2.55 2.29 2.05 -51.17%
P/EPS 3.84 3.15 2.83 3.15 6.17 13.33 13.73 -57.26%
EY 26.05 31.77 35.30 31.73 16.22 7.50 7.28 134.12%
DY 1.60 1.54 2.01 2.08 1.46 0.88 0.44 136.65%
P/NAPS 0.78 0.96 0.82 0.90 1.47 1.48 1.22 -25.80%

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