[HIBISCS] YoY Cumulative 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- -59.95%
YoY- 313.91%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 746,624 604,768 246,690 145,493 159,299 359,955 58,236 52.95%
PBT 259,170 185,414 74,770 16,768 38,644 165,210 9,722 72.79%
Tax -104,872 -50,152 -33,247 -6,736 -22,416 -65,209 1,062 -
NP 154,298 135,262 41,523 10,032 16,228 100,001 10,784 55.77%
-
NP to SH 154,298 135,262 41,523 10,032 16,228 100,001 10,784 55.77%
-
Tax Rate 40.46% 27.05% 44.47% 40.17% 58.01% 39.47% -10.92% -
Total Cost 592,326 469,506 205,167 135,461 143,071 259,954 47,452 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 40,248 - - - - - - -
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 5.40% 5.51% 2.72% 0.84% 1.29% 8.99% 1.43% -
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 37.10 30.05 12.29 9.16 10.03 22.66 3.94 45.29%
EPS 7.67 6.72 2.07 0.63 1.02 6.30 0.73 47.96%
DPS 2.00 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 92.75 75.13 30.65 18.07 19.79 44.72 7.23 52.97%
EPS 19.17 16.80 5.16 1.25 2.02 12.42 1.34 55.77%
DPS 5.00 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 3.05 2.80 5.69 5.51 9.52 5.56 16.36 -24.40%
P/EPS 14.74 12.50 33.83 79.95 93.47 20.01 88.36 -25.79%
EY 6.79 8.00 2.96 1.25 1.07 5.00 1.13 34.81%
DY 1.77 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 7.25 3.31 7.52 6.66 9.12 4.35 18.64 -14.55%
P/EPS 35.08 14.80 44.71 96.57 89.55 15.64 100.68 -16.10%
EY 2.85 6.76 2.24 1.04 1.12 6.39 0.99 19.26%
DY 0.74 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