[HIBISCS] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 315.8%
YoY- -55.05%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,317,894 531,094 335,778 431,145 525,113 134,297 117,566 49.57%
PBT 394,103 163,437 24,682 129,895 217,136 22,829 17,513 67.98%
Tax -188,372 -73,426 -2,633 -62,419 -67,030 -1,003 73,445 -
NP 205,731 90,011 22,049 67,476 150,106 21,826 90,958 14.56%
-
NP to SH 205,731 90,011 22,049 67,476 150,106 21,826 90,958 14.56%
-
Tax Rate 47.80% 44.93% 10.67% 48.05% 30.87% 4.39% -419.37% -
Total Cost 1,112,163 441,083 313,729 363,669 375,007 112,471 26,608 86.23%
-
Net Worth 2,394,778 1,545,567 1,170,011 1,286,465 1,159,407 765,753 731,916 21.83%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 15,093 20,072 8,125 - - - - -
Div Payout % 7.34% 22.30% 36.85% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,394,778 1,545,567 1,170,011 1,286,465 1,159,407 765,753 731,916 21.83%
NOSH 2,012,418 2,007,508 1,721,459 1,588,228 1,588,228 1,531,506 1,443,844 5.68%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 15.61% 16.95% 6.57% 15.65% 28.59% 16.25% 77.37% -
ROE 8.59% 5.82% 1.88% 5.25% 12.95% 2.85% 12.43% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 65.49 26.46 20.66 27.15 33.06 8.77 8.35 40.93%
EPS 10.22 4.48 1.37 4.25 9.45 1.45 6.54 7.72%
DPS 0.75 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.77 0.72 0.81 0.73 0.50 0.52 14.78%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 163.72 65.98 41.71 53.56 65.23 16.68 14.61 49.56%
EPS 25.56 11.18 2.74 8.38 18.65 2.71 11.30 14.56%
DPS 1.87 2.49 1.01 0.00 0.00 0.00 0.00 -
NAPS 2.975 1.92 1.4535 1.5982 1.4403 0.9513 0.9092 21.83%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.07 0.815 0.58 0.94 0.84 0.895 0.41 -
P/RPS 1.63 3.08 2.81 3.46 2.54 10.21 4.91 -16.78%
P/EPS 10.47 18.17 42.75 22.13 8.89 62.80 6.34 8.71%
EY 9.55 5.50 2.34 4.52 11.25 1.59 15.76 -8.00%
DY 0.70 1.23 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.06 0.81 1.16 1.15 1.79 0.79 2.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 16/02/23 17/02/22 22/02/21 25/02/20 19/02/19 21/02/18 22/02/17 -
Price 1.14 1.14 0.69 0.88 1.05 0.965 0.545 -
P/RPS 1.74 4.31 3.34 3.24 3.18 11.00 6.52 -19.75%
P/EPS 11.15 25.42 50.85 20.71 11.11 67.71 8.43 4.76%
EY 8.97 3.93 1.97 4.83 9.00 1.48 11.86 -4.54%
DY 0.66 0.88 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.48 0.96 1.09 1.44 1.93 1.05 -1.48%

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