[HIBISCS] QoQ TTM 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- 3.76%
YoY- -175.51%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,000,097 905,978 804,781 591,257 551,137 632,698 646,504 33.64%
PBT 306,358 225,605 167,603 -64,666 -79,924 3,413 25,289 425.07%
Tax -134,720 -90,438 -63,927 -26,451 -14,757 -58,863 -74,543 48.21%
NP 171,638 135,167 103,676 -91,117 -94,681 -55,450 -49,254 -
-
NP to SH 171,638 135,167 103,676 -91,117 -94,681 -55,450 -49,254 -
-
Tax Rate 43.97% 40.09% 38.14% - - 1,724.67% 294.76% -
Total Cost 828,459 770,811 701,105 682,374 645,818 688,148 695,758 12.30%
-
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 8,125 8,125 8,125 - - -
Div Payout % 11.69% 6.01% 7.84% 0.00% 0.00% - - -
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 17.16% 14.92% 12.88% -15.41% -17.18% -8.76% -7.62% -
ROE 11.11% 8.86% 7.04% -7.06% -8.09% -4.66% -4.03% -
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 49.82 45.15 40.43 32.54 33.92 39.84 40.71 14.36%
EPS 8.55 6.74 5.21 -5.01 -5.83 -3.49 -3.10 -
DPS 1.00 0.40 0.41 0.45 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 124.24 112.55 99.98 73.45 68.47 78.60 80.31 33.65%
EPS 21.32 16.79 12.88 -11.32 -11.76 -6.89 -6.12 -
DPS 2.49 1.01 1.01 1.01 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 1.64 1.55 1.69 1.97 1.71 1.27 1.51 5.64%
P/EPS 9.53 10.39 13.15 -12.76 -9.95 -14.46 -19.83 -
EY 10.49 9.62 7.60 -7.83 -10.05 -6.91 -5.04 -
DY 1.23 0.58 0.60 0.70 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 2.29 2.05 1.60 1.92 2.03 1.53 1.49 33.07%
P/EPS 13.33 13.73 12.38 -12.46 -11.84 -17.47 -19.51 -
EY 7.50 7.28 8.07 -8.02 -8.44 -5.72 -5.13 -
DY 0.88 0.44 0.63 0.72 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