[HIBISCS] YoY TTM 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- 0.78%
YoY- -55.61%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,483,321 1,000,097 551,137 894,335 785,160 278,004 198,060 52.38%
PBT 1,021,364 306,358 -79,924 304,226 438,774 67,323 120,590 42.74%
Tax -292,586 -134,720 -14,757 -156,846 -106,782 -30,358 69,825 -
NP 728,778 171,638 -94,681 147,380 331,992 36,965 190,415 25.05%
-
NP to SH 728,778 171,638 -94,681 147,380 331,992 36,965 190,415 25.05%
-
Tax Rate 28.65% 43.97% - 51.56% 24.34% 45.09% -57.90% -
Total Cost 1,754,543 828,459 645,818 746,955 453,168 241,039 7,645 147.33%
-
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 35,217 20,072 8,125 - - - - -
Div Payout % 4.83% 11.69% 0.00% - - - - -
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 1,407,531 6.13%
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 29.35% 17.16% -17.18% 16.48% 42.28% 13.30% 96.14% -
ROE 30.43% 11.11% -8.09% 11.46% 28.63% 4.83% 26.02% -
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 123.40 49.82 33.92 56.31 49.44 18.15 14.07 43.58%
EPS 36.21 8.55 -5.83 9.28 20.90 2.41 13.53 17.82%
DPS 1.75 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 308.50 124.24 68.47 111.10 97.54 34.54 24.60 52.39%
EPS 90.54 21.32 -11.76 18.31 41.24 4.59 23.65 25.06%
DPS 4.38 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 0.87 1.64 1.71 1.67 1.70 4.93 2.91 -18.22%
P/EPS 2.95 9.53 -9.95 10.13 4.02 37.08 3.03 -0.44%
EY 33.84 10.49 -10.05 9.87 24.88 2.70 33.00 0.41%
DY 1.64 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 0.515 -
P/RPS 0.92 2.29 2.03 1.56 2.12 5.32 3.66 -20.54%
P/EPS 3.15 13.33 -11.84 9.48 5.02 39.98 3.81 -3.11%
EY 31.77 7.50 -8.44 10.54 19.91 2.50 26.27 3.21%
DY 1.54 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 0.99 -0.51%

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