[HIBISCS] YoY Quarter Result on 30-Sep-2019 [#1]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -34.36%
YoY- -83.77%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 246,690 145,493 159,299 359,955 58,236 54,745 245 216.25%
PBT 74,770 16,768 38,644 165,210 9,722 7,481 4,759 58.19%
Tax -33,247 -6,736 -22,416 -65,209 1,062 72,802 -10 285.85%
NP 41,523 10,032 16,228 100,001 10,784 80,283 4,749 43.48%
-
NP to SH 41,523 10,032 16,228 100,001 10,784 80,283 4,749 43.48%
-
Tax Rate 44.47% 40.17% 58.01% 39.47% -10.92% -973.16% 0.21% -
Total Cost 205,167 135,461 143,071 259,954 47,452 -25,538 -4,504 -
-
Net Worth 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 16.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 16.77%
NOSH 2,006,803 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 969,183 12.88%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.83% 6.90% 10.19% 27.78% 18.52% 146.65% 1,938.37% -
ROE 2.72% 0.84% 1.29% 8.99% 1.43% 11.82% 0.79% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.29 9.16 10.03 22.66 3.94 4.03 0.03 172.27%
EPS 2.07 0.63 1.02 6.30 0.73 5.91 0.49 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.79 0.70 0.51 0.50 0.62 3.44%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.26 7.23 7.92 17.89 2.89 2.72 0.01 226.79%
EPS 2.06 0.50 0.81 4.97 0.54 3.99 0.24 43.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7579 0.5919 0.6235 0.5524 0.3744 0.3375 0.2986 16.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.70 0.505 0.955 1.26 0.645 0.195 0.675 -
P/RPS 5.69 5.51 9.52 5.56 16.36 4.84 2,670.20 -64.09%
P/EPS 33.83 79.95 93.47 20.01 88.36 3.30 137.76 -20.84%
EY 2.96 1.25 1.07 5.00 1.13 30.31 0.73 26.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.67 1.21 1.80 1.26 0.39 1.09 -2.78%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 10/11/21 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 -
Price 0.925 0.61 0.915 0.985 0.735 0.30 0.235 -
P/RPS 7.52 6.66 9.12 4.35 18.64 7.44 929.63 -55.16%
P/EPS 44.71 96.57 89.55 15.64 100.68 5.08 47.96 -1.16%
EY 2.24 1.04 1.12 6.39 0.99 19.70 2.09 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.81 1.16 1.41 1.44 0.60 0.38 21.43%

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