[HIBISCS] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 63.51%
YoY- -43.63%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,636,913 2,454,973 1,104,205 735,682 809,345 1,001,645 279,622 45.30%
PBT 769,745 725,684 658,448 119,526 239,466 398,806 139,197 32.94%
Tax -291,825 -356,028 -128,380 -47,422 -111,545 -125,090 750 -
NP 477,920 369,656 530,068 72,104 127,921 273,716 139,948 22.69%
-
NP to SH 477,920 369,656 530,068 72,104 127,921 273,716 139,948 22.69%
-
Tax Rate 37.91% 49.06% 19.50% 39.68% 46.58% 31.37% -0.54% -
Total Cost 2,158,993 2,085,317 574,137 663,578 681,424 727,929 139,674 57.76%
-
Net Worth 7,586,819 2,435,026 1,871,549 1,290,209 1,365,876 1,207,053 874,475 43.29%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 160,993 40,248 26,832 12,114 - - - -
Div Payout % 33.69% 10.89% 5.06% 16.80% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 7,586,819 2,435,026 1,871,549 1,290,209 1,365,876 1,207,053 874,475 43.29%
NOSH 804,967 2,012,418 2,012,418 1,988,185 1,588,228 1,588,228 1,588,228 -10.69%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 18.12% 15.06% 48.00% 9.80% 15.81% 27.33% 50.05% -
ROE 6.30% 15.18% 28.32% 5.59% 9.37% 22.68% 16.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 131.03 121.99 54.87 40.48 50.96 63.07 17.59 39.70%
EPS 59.48 18.37 26.41 4.31 8.05 17.24 9.16 36.54%
DPS 8.00 2.00 1.33 0.67 0.00 0.00 0.00 -
NAPS 3.77 1.21 0.93 0.71 0.86 0.76 0.55 37.78%
Adjusted Per Share Value based on latest NOSH - 1,988,185
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 327.58 304.98 137.17 91.39 100.54 124.43 34.74 45.30%
EPS 59.37 45.92 65.85 8.96 15.89 34.00 17.39 22.68%
DPS 20.00 5.00 3.33 1.50 0.00 0.00 0.00 -
NAPS 9.425 3.025 2.325 1.6028 1.6968 1.4995 1.0863 43.29%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.59 0.99 1.15 0.64 0.34 1.07 0.82 -
P/RPS 1.98 0.81 2.10 1.58 0.67 1.70 4.66 -13.28%
P/EPS 10.91 5.39 4.37 16.13 4.22 6.21 9.32 2.65%
EY 9.17 18.55 22.90 6.20 23.69 16.11 10.73 -2.58%
DY 3.09 2.02 1.16 1.04 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 1.24 0.90 0.40 1.41 1.49 -12.03%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 24/05/23 25/05/22 24/05/21 19/05/20 27/05/19 28/05/18 -
Price 2.57 0.935 1.37 0.625 0.605 1.02 0.875 -
P/RPS 1.96 0.77 2.50 1.54 1.19 1.62 4.98 -14.38%
P/EPS 10.82 5.09 5.20 15.75 7.51 5.92 9.94 1.42%
EY 9.24 19.65 19.23 6.35 13.31 16.90 10.06 -1.40%
DY 3.11 2.14 0.97 1.07 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.47 0.88 0.70 1.34 1.59 -13.18%

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