[HIBISCS] YoY Annualized Quarter Result on 31-Mar-2019 [#3]

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -8.83%
YoY- 95.58%
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 735,682 809,345 1,001,645 279,622 249,077 43,969 8,356 110.77%
PBT 119,526 239,466 398,806 139,197 45,738 -106,078 -42,156 -
Tax -47,422 -111,545 -125,090 750 84,185 862 854 -
NP 72,104 127,921 273,716 139,948 129,924 -105,216 -41,301 -
-
NP to SH 72,104 127,921 273,716 139,948 129,924 -105,216 41,301 9.72%
-
Tax Rate 39.68% 46.58% 31.37% -0.54% -184.06% - - -
Total Cost 663,578 681,424 727,929 139,674 119,153 149,185 49,657 53.98%
-
Net Worth 1,290,209 1,365,876 1,207,053 874,475 732,230 470,810 520,632 16.31%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 12,114 - - - - - - -
Div Payout % 16.80% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,290,209 1,365,876 1,207,053 874,475 732,230 470,810 520,632 16.31%
NOSH 1,988,185 1,588,228 1,588,228 1,588,228 1,408,135 1,023,501 897,642 14.15%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.80% 15.81% 27.33% 50.05% 52.16% -239.29% -494.27% -
ROE 5.59% 9.37% 22.68% 16.00% 17.74% -22.35% 7.93% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 40.48 50.96 63.07 17.59 17.69 4.30 0.93 87.44%
EPS 4.31 8.05 17.24 9.16 9.23 -10.28 -4.76 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.86 0.76 0.55 0.52 0.46 0.58 3.42%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.56 40.22 49.77 13.89 12.38 2.18 0.42 110.37%
EPS 3.58 6.36 13.60 6.95 6.46 -5.23 2.05 9.72%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6411 0.6787 0.5998 0.4345 0.3639 0.234 0.2587 16.31%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.64 0.34 1.07 0.82 0.445 0.195 0.765 -
P/RPS 1.58 0.67 1.70 4.66 2.52 4.54 82.18 -48.21%
P/EPS 16.13 4.22 6.21 9.32 4.82 -1.90 16.63 -0.50%
EY 6.20 23.69 16.11 10.73 20.73 -52.72 6.01 0.51%
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.40 1.41 1.49 0.86 0.42 1.32 -6.17%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 19/05/20 27/05/19 28/05/18 24/05/17 31/05/16 28/05/15 -
Price 0.625 0.605 1.02 0.875 0.44 0.185 0.715 -
P/RPS 1.54 1.19 1.62 4.98 2.49 4.31 76.81 -47.84%
P/EPS 15.75 7.51 5.92 9.94 4.77 -1.80 15.54 0.22%
EY 6.35 13.31 16.90 10.06 20.97 -55.57 6.44 -0.23%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 1.34 1.59 0.85 0.40 1.23 -5.42%

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