[HIBISCS] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 9.89%
YoY- -67.32%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,062,188 671,556 862,290 1,050,226 268,594 235,132 2,400 175.80%
PBT 326,874 49,364 259,790 434,272 45,658 35,026 -318,796 -
Tax -146,852 -5,266 -124,838 -134,060 -2,006 146,890 -38 295.64%
NP 180,022 44,098 134,952 300,212 43,652 181,916 -318,834 -
-
NP to SH 180,022 44,098 134,952 300,212 43,652 181,916 -318,834 -
-
Tax Rate 44.93% 10.67% 48.05% 30.87% 4.39% -419.37% - -
Total Cost 882,166 627,458 727,338 750,014 224,942 53,216 321,234 18.31%
-
Net Worth 1,545,567 1,170,011 1,286,465 1,159,407 765,753 731,916 423,666 24.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 40,144 16,250 - - - - - -
Div Payout % 22.30% 36.85% - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,545,567 1,170,011 1,286,465 1,159,407 765,753 731,916 423,666 24.04%
NOSH 2,007,508 1,721,459 1,588,228 1,588,228 1,531,506 1,443,844 985,271 12.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.95% 6.57% 15.65% 28.59% 16.25% 77.37% -13,284.75% -
ROE 11.65% 3.77% 10.49% 25.89% 5.70% 24.85% -75.26% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 52.92 41.33 54.29 66.13 17.54 16.71 0.24 145.59%
EPS 8.96 2.74 8.50 18.90 2.90 13.08 -32.36 -
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 0.81 0.73 0.50 0.52 0.43 10.18%
Adjusted Per Share Value based on latest NOSH - 1,721,459
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 52.78 33.37 42.85 52.19 13.35 11.68 0.12 175.51%
EPS 8.95 2.19 6.71 14.92 2.17 9.04 -15.84 -
DPS 1.99 0.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.768 0.5814 0.6393 0.5761 0.3805 0.3637 0.2105 24.05%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.815 0.58 0.94 0.84 0.895 0.41 0.23 -
P/RPS 1.54 1.40 1.73 1.27 5.10 2.45 94.42 -49.60%
P/EPS 9.09 21.37 11.06 4.44 31.40 3.17 -0.71 -
EY 11.00 4.68 9.04 22.50 3.18 31.52 -140.70 -
DY 2.45 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.81 1.16 1.15 1.79 0.79 0.53 12.23%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 17/02/22 22/02/21 25/02/20 19/02/19 21/02/18 22/02/17 29/02/16 -
Price 1.14 0.69 0.88 1.05 0.965 0.545 0.18 -
P/RPS 2.15 1.67 1.62 1.59 5.50 3.26 73.90 -44.51%
P/EPS 12.71 25.43 10.36 5.55 33.86 4.22 -0.56 -
EY 7.87 3.93 9.66 18.00 2.95 23.71 -179.78 -
DY 1.75 1.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.96 1.09 1.44 1.93 1.05 0.42 23.33%

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