[HIBISCS] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -32.39%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,401,110 2,486,686 2,344,830 2,709,597 2,483,321 2,054,599 1,696,521 25.97%
PBT 750,829 785,842 712,086 841,125 1,021,364 901,342 790,698 -3.38%
Tax -299,409 -366,288 -311,568 -348,376 -292,586 -194,545 -177,640 41.49%
NP 451,420 419,554 400,518 492,749 728,778 706,797 613,058 -18.41%
-
NP to SH 451,420 419,554 400,518 492,749 728,778 706,797 613,058 -18.41%
-
Tax Rate 39.88% 46.61% 43.75% 41.42% 28.65% 21.58% 22.47% -
Total Cost 1,949,690 2,067,132 1,944,312 2,216,848 1,754,543 1,347,802 1,083,463 47.78%
-
Net Worth 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 20.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 81,495 80,496 40,248 30,186 35,217 40,196 40,196 59.98%
Div Payout % 18.05% 19.19% 10.05% 6.13% 4.83% 5.69% 6.56% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 20.88%
NOSH 804,967 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 -45.62%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.80% 16.87% 17.08% 18.19% 29.35% 34.40% 36.14% -
ROE 15.76% 14.68% 14.85% 20.24% 30.43% 28.79% 28.47% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 298.43 123.57 116.52 134.64 123.40 102.10 84.30 131.74%
EPS 56.11 20.85 19.90 24.49 36.21 35.12 30.46 50.10%
DPS 10.13 4.00 2.00 1.50 1.75 2.00 2.00 194.06%
NAPS 3.56 1.42 1.34 1.21 1.19 1.22 1.07 122.37%
Adjusted Per Share Value based on latest NOSH - 2,012,418
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 298.29 308.92 291.29 336.61 308.50 255.24 210.76 25.97%
EPS 56.08 52.12 49.76 61.21 90.54 87.80 76.16 -18.41%
DPS 10.12 10.00 5.00 3.75 4.38 4.99 4.99 60.01%
NAPS 3.5583 3.55 3.35 3.025 2.975 3.05 2.675 20.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.54 1.13 0.865 0.99 1.07 0.84 1.00 -
P/RPS 0.85 0.91 0.74 0.74 0.87 0.82 1.19 -20.04%
P/EPS 4.53 5.42 4.35 4.04 2.95 2.39 3.28 23.94%
EY 22.09 18.45 23.01 24.73 33.84 41.81 30.46 -19.23%
DY 3.99 3.54 2.31 1.52 1.64 2.38 2.00 58.27%
P/NAPS 0.71 0.80 0.65 0.82 0.90 0.69 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 22/11/23 23/08/23 24/05/23 16/02/23 22/11/22 24/08/22 -
Price 2.66 2.69 0.955 0.94 1.14 0.995 0.96 -
P/RPS 0.89 2.18 0.82 0.70 0.92 0.97 1.14 -15.17%
P/EPS 4.74 12.90 4.80 3.84 3.15 2.83 3.15 31.21%
EY 21.09 7.75 20.84 26.05 31.77 35.30 31.73 -23.78%
DY 3.81 1.49 2.09 1.60 1.54 2.01 2.08 49.54%
P/NAPS 0.75 1.89 0.71 0.78 0.96 0.82 0.90 -11.41%

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