[HIBISCS] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -59.34%
YoY- -86.57%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 581,972 637,196 1,439,820 232,944 218,980 980 23,920 63.31%
PBT 67,072 154,576 660,840 38,888 29,924 19,036 -584 -
Tax -26,944 -89,664 -260,836 4,248 291,208 -40 -40 172.07%
NP 40,128 64,912 400,004 43,136 321,132 18,996 -624 -
-
NP to SH 40,128 64,912 400,004 43,136 321,132 18,996 -624 -
-
Tax Rate 40.17% 58.01% 39.47% -10.92% -973.16% 0.21% - -
Total Cost 541,844 572,284 1,039,816 189,808 -102,152 -18,016 24,544 60.89%
-
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72%
NOSH 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 18.71%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin 6.90% 10.19% 27.78% 18.52% 146.65% 1,938.37% -2.61% -
ROE 3.37% 5.17% 35.98% 5.73% 47.28% 3.16% -0.17% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 36.64 40.12 90.66 15.77 16.12 0.10 4.60 37.56%
EPS 2.52 4.08 25.20 2.92 23.64 1.96 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.79 0.70 0.51 0.50 0.62 0.71 0.84%
Adjusted Per Share Value based on latest NOSH - 1,477,260
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 28.92 31.66 71.55 11.58 10.88 0.05 1.19 63.28%
EPS 1.99 3.23 19.88 2.14 15.96 0.94 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5919 0.6235 0.5524 0.3744 0.3375 0.2986 0.1835 19.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 0.505 0.955 1.26 0.645 0.195 0.675 1.88 -
P/RPS 1.38 2.38 1.39 4.09 1.21 667.55 40.87 -40.59%
P/EPS 19.99 23.37 5.00 22.09 0.82 34.44 -1,566.67 -
EY 5.00 4.28 19.99 4.53 121.23 2.90 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.21 1.80 1.26 0.39 1.09 2.65 -19.04%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 -
Price 0.61 0.915 0.985 0.735 0.30 0.235 1.62 -
P/RPS 1.66 2.28 1.09 4.66 1.86 232.41 35.22 -37.46%
P/EPS 24.14 22.39 3.91 25.17 1.27 11.99 -1,350.00 -
EY 4.14 4.47 25.57 3.97 78.80 8.34 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.16 1.41 1.44 0.60 0.38 2.28 -14.70%

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