[HIBISCS] QoQ TTM 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- 26.98%
YoY- 281.28%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,054,599 1,696,521 1,081,173 1,000,097 905,978 804,781 591,257 129.24%
PBT 901,342 790,698 571,794 306,358 225,605 167,603 -64,666 -
Tax -194,545 -177,640 -124,645 -134,720 -90,438 -63,927 -26,451 277.73%
NP 706,797 613,058 447,149 171,638 135,167 103,676 -91,117 -
-
NP to SH 706,797 613,058 447,149 171,638 135,167 103,676 -91,117 -
-
Tax Rate 21.58% 22.47% 21.80% 43.97% 40.09% 38.14% - -
Total Cost 1,347,802 1,083,463 634,024 828,459 770,811 701,105 682,374 57.35%
-
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 40,196 40,196 40,196 20,072 8,125 8,125 8,125 190.05%
Div Payout % 5.69% 6.56% 8.99% 11.69% 6.01% 7.84% 0.00% -
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 34.40% 36.14% 41.36% 17.16% 14.92% 12.88% -15.41% -
ROE 28.79% 28.47% 23.89% 11.11% 8.86% 7.04% -7.06% -
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 102.10 84.30 53.73 49.82 45.15 40.43 32.54 114.17%
EPS 35.12 30.46 22.22 8.55 6.74 5.21 -5.01 -
DPS 2.00 2.00 2.00 1.00 0.40 0.41 0.45 170.07%
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 255.24 210.76 134.31 124.24 112.55 99.98 73.45 129.24%
EPS 87.80 76.16 55.55 21.32 16.79 12.88 -11.32 -
DPS 4.99 4.99 4.99 2.49 1.01 1.01 1.01 189.79%
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 0.82 1.19 2.14 1.64 1.55 1.69 1.97 -44.22%
P/EPS 2.39 3.28 5.18 9.53 10.39 13.15 -12.76 -
EY 41.81 30.46 19.32 10.49 9.62 7.60 -7.83 -
DY 2.38 2.00 1.74 1.23 0.58 0.60 0.70 125.94%
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 0.97 1.14 2.55 2.29 2.05 1.60 1.92 -36.54%
P/EPS 2.83 3.15 6.17 13.33 13.73 12.38 -12.46 -
EY 35.30 31.73 16.22 7.50 7.28 8.07 -8.02 -
DY 2.01 2.08 1.46 0.88 0.44 0.63 0.72 98.13%
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