[HIBISCS] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 3.76%
YoY- -175.51%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,709,597 1,081,173 591,257 844,078 935,861 284,182 235,525 50.22%
PBT 841,125 571,794 -64,666 271,962 439,174 132,101 57,542 56.33%
Tax -348,376 -124,645 -26,451 -151,298 -135,136 -18,486 58,853 -
NP 492,749 447,149 -91,117 120,664 304,038 113,615 116,395 27.17%
-
NP to SH 492,749 447,149 -91,117 120,664 304,038 113,615 116,395 27.17%
-
Tax Rate 41.42% 21.80% - 55.63% 30.77% 13.99% -102.28% -
Total Cost 2,216,848 634,024 682,374 723,414 631,823 170,567 119,130 62.75%
-
Net Worth 2,435,026 1,871,549 1,290,209 1,365,876 1,207,053 874,475 749,377 21.69%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 30,186 40,196 8,125 - - - - -
Div Payout % 6.13% 8.99% 0.00% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,435,026 1,871,549 1,290,209 1,365,876 1,207,053 874,475 749,377 21.69%
NOSH 2,012,418 2,012,418 1,988,185 1,588,228 1,588,228 1,588,228 1,441,111 5.72%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 18.19% 41.36% -15.41% 14.30% 32.49% 39.98% 49.42% -
ROE 20.24% 23.89% -7.06% 8.83% 25.19% 12.99% 15.53% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 134.64 53.73 32.54 53.15 58.92 17.87 16.34 42.09%
EPS 24.49 22.22 -5.01 7.60 19.14 7.15 8.08 20.28%
DPS 1.50 2.00 0.45 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.93 0.71 0.86 0.76 0.55 0.52 15.10%
Adjusted Per Share Value based on latest NOSH - 1,988,185
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 336.61 134.31 73.45 104.86 116.26 35.30 29.26 50.22%
EPS 61.21 55.55 -11.32 14.99 37.77 14.11 14.46 27.17%
DPS 3.75 4.99 1.01 0.00 0.00 0.00 0.00 -
NAPS 3.025 2.325 1.6028 1.6968 1.4995 1.0863 0.9309 21.69%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.99 1.15 0.64 0.34 1.07 0.82 0.445 -
P/RPS 0.74 2.14 1.97 0.64 1.82 4.59 2.72 -19.49%
P/EPS 4.04 5.18 -12.76 4.48 5.59 11.48 5.51 -5.03%
EY 24.73 19.32 -7.83 22.35 17.89 8.71 18.15 5.28%
DY 1.52 1.74 0.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.24 0.90 0.40 1.41 1.49 0.86 -0.79%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 24/05/21 19/05/20 27/05/19 28/05/18 24/05/17 -
Price 0.94 1.37 0.625 0.605 1.02 0.875 0.43 -
P/RPS 0.70 2.55 1.92 1.14 1.73 4.90 2.63 -19.78%
P/EPS 3.84 6.17 -12.46 7.96 5.33 12.24 5.32 -5.28%
EY 26.05 16.22 -8.02 12.56 18.77 8.17 18.78 5.60%
DY 1.60 1.46 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.47 0.88 0.70 1.34 1.59 0.83 -1.02%

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