[HIBISCS] YoY 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- 215.8%
YoY- 2.28%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 713,126 284,404 190,285 271,846 165,158 76,061 62,821 49.88%
PBT 208,689 88,667 7,914 91,251 51,926 13,107 10,032 65.80%
Tax -138,220 -40,179 4,103 -40,003 -1,821 -2,065 643 -
NP 70,469 48,488 12,017 51,248 50,105 11,042 10,675 36.94%
-
NP to SH 70,469 48,488 12,017 51,248 50,105 11,042 10,675 36.94%
-
Tax Rate 66.23% 45.31% -51.84% 43.84% 3.51% 15.75% -6.41% -
Total Cost 642,657 235,916 178,268 220,598 115,053 65,019 52,146 51.95%
-
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 % 21.42% 41.40% 67.61% - - - - -
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 9.88% 17.05% 6.32% 18.85% 30.34% 14.52% 16.99% -
ROE 2.94% 3.14% 1.03% 3.98% 4.32% 1.44% 1.46% -
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 35.44 14.17 11.71 17.12 10.40 4.97 4.46 41.24%
EPS 3.50 2.42 0.74 3.23 3.15 0.72 0.76 28.97%
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 88.59 35.33 23.64 33.77 20.52 9.45 7.80 49.89%
EPS 8.75 6.02 1.49 6.37 6.22 1.37 1.33 36.86%
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 3.02 5.75 4.95 5.49 8.08 18.02 9.19 -16.92%
P/EPS 30.56 33.74 78.43 29.13 26.63 124.13 54.06 -9.06%
EY 3.27 2.96 1.28 3.43 3.76 0.81 1.85 9.95%
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 3.22 8.05 5.89 5.14 10.10 19.43 12.21 -19.91%
P/EPS 32.56 47.19 93.31 27.27 33.28 133.84 71.86 -12.35%
EY 3.07 2.12 1.07 3.67 3.00 0.75 1.39 14.11%
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