[HIBISCS] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -43.35%
YoY- 157.06%
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Revenue 862,290 1,050,226 268,594 235,132 2,400 16,976 4,550 185.28%
PBT 259,790 434,272 45,658 35,026 -318,796 -19,876 -20,600 -
Tax -124,838 -134,060 -2,006 146,890 -38 1,944 665 -
NP 134,952 300,212 43,652 181,916 -318,834 -17,932 -19,935 -
-
NP to SH 134,952 300,212 43,652 181,916 -318,834 -17,932 -19,935 -
-
Tax Rate 48.05% 30.87% 4.39% -419.37% - - - -
Total Cost 727,338 750,014 224,942 53,216 321,234 34,908 24,485 96.97%
-
Net Worth 1,286,465 1,159,407 765,753 731,916 423,666 357,572 382,104 27.46%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Net Worth 1,286,465 1,159,407 765,753 731,916 423,666 357,572 382,104 27.46%
NOSH 1,588,228 1,588,228 1,531,506 1,443,844 985,271 533,690 694,735 17.97%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
NP Margin 15.65% 28.59% 16.25% 77.37% -13,284.75% -105.63% -438.13% -
ROE 10.49% 25.89% 5.70% 24.85% -75.26% -5.01% -5.22% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 54.29 66.13 17.54 16.71 0.24 3.18 0.65 142.18%
EPS 8.50 18.90 2.90 13.08 -32.36 -3.36 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.73 0.50 0.52 0.43 0.67 0.55 8.04%
Adjusted Per Share Value based on latest NOSH - 1,443,844
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 42.85 52.19 13.35 11.68 0.12 0.84 0.23 184.31%
EPS 6.71 14.92 2.17 9.04 -15.84 -0.89 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6393 0.5761 0.3805 0.3637 0.2105 0.1777 0.1899 27.46%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 -
Price 0.94 0.84 0.895 0.41 0.23 1.61 0.85 -
P/RPS 1.73 1.27 5.10 2.45 94.42 50.62 129.79 -57.81%
P/EPS 11.06 4.44 31.40 3.17 -0.71 -47.92 -29.62 -
EY 9.04 22.50 3.18 31.52 -140.70 -2.09 -3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.79 0.79 0.53 2.40 1.55 -5.62%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 25/02/20 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 -
Price 0.88 1.05 0.965 0.545 0.18 1.55 0.92 -
P/RPS 1.62 1.59 5.50 3.26 73.90 48.73 140.47 -59.01%
P/EPS 10.36 5.55 33.86 4.22 -0.56 -46.13 -32.06 -
EY 9.66 18.00 2.95 23.71 -179.78 -2.17 -3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.44 1.93 1.05 0.42 2.31 1.67 -8.17%

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