[HIBISCS] YoY Quarter Result on 30-Jun-2021 [#4]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 54.85%
YoY- 134.16%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 253,019 39,495 237,069 184,627 74,465 48,717 831 159.14%
PBT 77,958 -154,311 92,362 140,069 27,703 23,238 -34,257 -
Tax -28,360 9,116 -67,639 -41,318 -19,049 -4,286 -17 243.99%
NP 49,598 -145,195 24,723 98,751 8,654 18,952 -34,274 -
-
NP to SH 49,598 -145,195 24,723 98,751 8,654 18,952 -34,274 -
-
Tax Rate 36.38% - 73.23% 29.50% 68.76% 18.44% - -
Total Cost 203,421 184,690 212,346 85,876 65,811 29,765 35,105 33.98%
-
Net Worth 1,473,066 1,222,936 1,238,818 1,000,584 735,589 529,714 506,739 19.44%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,473,066 1,222,936 1,238,818 1,000,584 735,589 529,714 506,739 19.44%
NOSH 2,000,137 1,588,228 1,588,228 1,588,228 1,442,333 1,177,142 921,344 13.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.60% -367.63% 10.43% 53.49% 11.62% 38.90% -4,124.43% -
ROE 3.37% -11.87% 2.00% 9.87% 1.18% 3.58% -6.76% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.71 2.49 14.93 11.62 5.16 4.14 0.09 128.02%
EPS 2.49 -9.14 1.56 6.22 0.60 1.62 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 0.78 0.63 0.51 0.45 0.55 5.06%
Adjusted Per Share Value based on latest NOSH - 2,000,137
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.57 1.96 11.78 9.17 3.70 2.42 0.04 160.51%
EPS 2.46 -7.21 1.23 4.91 0.43 0.94 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.732 0.6077 0.6156 0.4972 0.3655 0.2632 0.2518 19.44%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.685 0.615 1.07 0.885 0.41 0.18 0.745 -
P/RPS 5.39 24.73 7.17 7.61 7.94 4.35 825.99 -56.73%
P/EPS 27.49 -6.73 68.74 14.23 68.33 11.18 -20.03 -
EY 3.64 -14.86 1.45 7.03 1.46 8.94 -4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 1.37 1.40 0.80 0.40 1.35 -6.01%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 -
Price 0.645 0.605 1.01 1.10 0.425 0.20 0.625 -
P/RPS 5.07 24.33 6.77 9.46 8.23 4.83 692.95 -55.90%
P/EPS 25.89 -6.62 64.88 17.69 70.83 12.42 -16.80 -
EY 3.86 -15.11 1.54 5.65 1.41 8.05 -5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 1.29 1.75 0.83 0.44 1.14 -4.40%

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