[HIBISCS] YoY Quarter Result on 31-Mar-2020 [#3]

Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -44.46%
YoY- -48.42%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 297,060 215,984 175,864 226,121 75,420 69,242 31,777 45.11%
PBT 330,399 64,963 49,705 81,969 81,569 16,791 79,839 26.69%
Tax -22,859 -32,934 -21,240 -26,788 1,566 -10,306 666 -
NP 307,540 32,029 28,465 55,181 83,135 6,485 80,505 25.01%
-
NP to SH 307,540 32,029 28,465 55,181 83,135 6,485 80,505 25.01%
-
Tax Rate 6.92% 50.70% 42.73% 32.68% -1.92% 61.38% -0.83% -
Total Cost -10,480 183,955 147,399 170,940 -7,715 62,757 -48,728 -22.58%
-
Net Worth 1,871,549 1,290,209 1,365,876 1,207,053 874,475 749,377 505,905 24.34%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 20,124 - - - - - - -
Div Payout % 6.54% - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,871,549 1,290,209 1,365,876 1,207,053 874,475 749,377 505,905 24.34%
NOSH 2,012,418 1,988,185 1,588,228 1,588,228 1,588,228 1,441,111 1,099,795 10.58%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 103.53% 14.83% 16.19% 24.40% 110.23% 9.37% 253.34% -
ROE 16.43% 2.48% 2.08% 4.57% 9.51% 0.87% 15.91% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.76 11.89 11.07 14.24 4.74 4.80 2.89 31.21%
EPS 15.32 1.76 1.79 3.47 5.26 0.45 7.32 13.09%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.71 0.86 0.76 0.55 0.52 0.46 12.44%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.76 10.73 8.74 11.24 3.75 3.44 1.58 45.09%
EPS 15.32 1.59 1.41 2.74 4.13 0.32 4.00 25.07%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.6411 0.6787 0.5998 0.4345 0.3724 0.2514 24.34%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.15 0.64 0.34 1.07 0.82 0.445 0.195 -
P/RPS 7.79 5.38 3.07 7.52 17.29 9.26 6.75 2.41%
P/EPS 7.53 36.31 18.97 30.80 15.68 98.89 2.66 18.92%
EY 13.29 2.75 5.27 3.25 6.38 1.01 37.54 -15.88%
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.90 0.40 1.41 1.49 0.86 0.42 19.76%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 24/05/21 19/05/20 27/05/19 28/05/18 24/05/17 31/05/16 -
Price 1.37 0.625 0.605 1.02 0.875 0.44 0.185 -
P/RPS 9.28 5.26 5.46 7.16 18.45 9.16 6.40 6.38%
P/EPS 8.96 35.46 33.76 29.36 16.73 97.78 2.53 23.44%
EY 11.15 2.82 2.96 3.41 5.98 1.02 39.57 -19.02%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.88 0.70 1.34 1.59 0.85 0.40 24.21%

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