[HIBISCS] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 60.2%
YoY- 313.91%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,986,496 2,419,072 986,760 581,972 637,196 1,439,820 232,944 52.95%
PBT 1,036,680 741,656 299,080 67,072 154,576 660,840 38,888 72.79%
Tax -419,488 -200,608 -132,988 -26,944 -89,664 -260,836 4,248 -
NP 617,192 541,048 166,092 40,128 64,912 400,004 43,136 55.77%
-
NP to SH 617,192 541,048 166,092 40,128 64,912 400,004 43,136 55.77%
-
Tax Rate 40.46% 27.05% 44.47% 40.17% 58.01% 39.47% -10.92% -
Total Cost 2,369,304 1,878,024 820,668 541,844 572,284 1,039,816 189,808 52.27%
-
Net Worth 2,857,634 2,455,150 1,525,170 1,191,171 1,254,700 1,111,760 753,402 24.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 160,993 - - - - - - -
Div Payout % 26.08% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,857,634 2,455,150 1,525,170 1,191,171 1,254,700 1,111,760 753,402 24.86%
NOSH 2,012,418 2,012,418 2,006,803 1,588,228 1,588,228 1,588,228 1,477,260 5.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 20.67% 22.37% 16.83% 6.90% 10.19% 27.78% 18.52% -
ROE 21.60% 22.04% 10.89% 3.37% 5.17% 35.98% 5.73% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 148.40 120.21 49.17 36.64 40.12 90.66 15.77 45.27%
EPS 30.68 26.88 8.28 2.52 4.08 25.20 2.92 47.96%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.22 0.76 0.75 0.79 0.70 0.51 18.60%
Adjusted Per Share Value based on latest NOSH - 2,006,803
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 371.01 300.52 122.58 72.30 79.16 178.87 28.94 52.95%
EPS 76.67 67.21 20.63 4.99 8.06 49.69 5.36 55.77%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.05 1.8947 1.4798 1.5587 1.3811 0.9359 24.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.13 0.84 0.70 0.505 0.955 1.26 0.645 -
P/RPS 0.76 0.70 1.42 1.38 2.38 1.39 4.09 -24.44%
P/EPS 3.68 3.12 8.46 19.99 23.37 5.00 22.09 -25.81%
EY 27.14 32.01 11.82 5.00 4.28 19.99 4.53 34.74%
DY 7.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.92 0.67 1.21 1.80 1.26 -7.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 10/11/21 27/11/20 21/11/19 27/11/18 28/11/17 -
Price 2.69 0.995 0.925 0.61 0.915 0.985 0.735 -
P/RPS 1.81 0.83 1.88 1.66 2.28 1.09 4.66 -14.57%
P/EPS 8.77 3.70 11.18 24.14 22.39 3.91 25.17 -16.10%
EY 11.40 27.02 8.95 4.14 4.47 25.57 3.97 19.21%
DY 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.82 1.22 0.81 1.16 1.41 1.44 4.63%

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