[HIBISCS] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -71.78%
YoY- -83.77%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 986,760 581,972 637,196 1,439,820 232,944 218,980 980 216.25%
PBT 299,080 67,072 154,576 660,840 38,888 29,924 19,036 58.19%
Tax -132,988 -26,944 -89,664 -260,836 4,248 291,208 -40 285.85%
NP 166,092 40,128 64,912 400,004 43,136 321,132 18,996 43.48%
-
NP to SH 166,092 40,128 64,912 400,004 43,136 321,132 18,996 43.48%
-
Tax Rate 44.47% 40.17% 58.01% 39.47% -10.92% -973.16% 0.21% -
Total Cost 820,668 541,844 572,284 1,039,816 189,808 -102,152 -18,016 -
-
Net Worth 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 16.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 16.77%
NOSH 2,006,803 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 969,183 12.88%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.83% 6.90% 10.19% 27.78% 18.52% 146.65% 1,938.37% -
ROE 10.89% 3.37% 5.17% 35.98% 5.73% 47.28% 3.16% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 49.17 36.64 40.12 90.66 15.77 16.12 0.10 180.67%
EPS 8.28 2.52 4.08 25.20 2.92 23.64 1.96 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.79 0.70 0.51 0.50 0.62 3.44%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 49.03 28.92 31.66 71.55 11.58 10.88 0.05 214.86%
EPS 8.25 1.99 3.23 19.88 2.14 15.96 0.94 43.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7579 0.5919 0.6235 0.5524 0.3744 0.3375 0.2986 16.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.70 0.505 0.955 1.26 0.645 0.195 0.675 -
P/RPS 1.42 1.38 2.38 1.39 4.09 1.21 667.55 -64.10%
P/EPS 8.46 19.99 23.37 5.00 22.09 0.82 34.44 -20.84%
EY 11.82 5.00 4.28 19.99 4.53 121.23 2.90 26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.67 1.21 1.80 1.26 0.39 1.09 -2.78%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 10/11/21 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 -
Price 0.925 0.61 0.915 0.985 0.735 0.30 0.235 -
P/RPS 1.88 1.66 2.28 1.09 4.66 1.86 232.41 -55.16%
P/EPS 11.18 24.14 22.39 3.91 25.17 1.27 11.99 -1.15%
EY 8.95 4.14 4.47 25.57 3.97 78.80 8.34 1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.81 1.16 1.41 1.44 0.60 0.38 21.43%

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