[HIBISCS] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -23.95%
YoY- 128.56%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,986,496 2,344,830 2,454,973 2,635,788 2,419,072 1,696,521 1,104,205 94.00%
PBT 1,036,680 712,086 725,684 788,206 741,656 790,698 658,448 35.29%
Tax -419,488 -311,568 -356,028 -376,744 -200,608 -177,640 -128,380 120.04%
NP 617,192 400,518 369,656 411,462 541,048 613,058 530,068 10.66%
-
NP to SH 617,192 400,518 369,656 411,462 541,048 613,058 530,068 10.66%
-
Tax Rate 40.46% 43.75% 49.06% 47.80% 27.05% 22.47% 19.50% -
Total Cost 2,369,304 1,944,312 2,085,317 2,224,326 1,878,024 1,083,463 574,137 157.05%
-
Net Worth 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 32.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 160,993 40,248 40,248 30,186 - 20,124 26,832 229.83%
Div Payout % 26.08% 10.05% 10.89% 7.34% - 3.28% 5.06% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 32.56%
NOSH 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 20.67% 17.08% 15.06% 15.61% 22.37% 36.14% 48.00% -
ROE 21.60% 14.85% 15.18% 17.18% 22.04% 28.47% 28.32% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 148.40 116.52 121.99 130.98 120.21 84.30 54.87 94.00%
EPS 30.68 19.90 18.37 20.44 26.88 30.52 26.41 10.49%
DPS 8.00 2.00 2.00 1.50 0.00 1.00 1.33 230.38%
NAPS 1.42 1.34 1.21 1.19 1.22 1.07 0.93 32.56%
Adjusted Per Share Value based on latest NOSH - 2,012,418
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 371.01 291.29 304.98 327.44 300.52 210.76 137.17 94.00%
EPS 76.67 49.76 45.92 51.12 67.21 76.16 65.85 10.66%
DPS 20.00 5.00 5.00 3.75 0.00 2.50 3.33 230.05%
NAPS 3.55 3.35 3.025 2.975 3.05 2.675 2.325 32.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.13 0.865 0.99 1.07 0.84 1.00 1.15 -
P/RPS 0.76 0.74 0.81 0.82 0.70 1.19 2.10 -49.18%
P/EPS 3.68 4.35 5.39 5.23 3.12 3.28 4.37 -10.81%
EY 27.14 23.01 18.55 19.11 32.01 30.46 22.90 11.97%
DY 7.08 2.31 2.02 1.40 0.00 1.00 1.16 233.60%
P/NAPS 0.80 0.65 0.82 0.90 0.69 0.93 1.24 -25.31%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 24/05/23 16/02/23 22/11/22 24/08/22 25/05/22 -
Price 2.69 0.95 0.935 1.14 0.995 0.96 1.37 -
P/RPS 1.81 0.82 0.77 0.87 0.83 1.14 2.50 -19.35%
P/EPS 8.77 4.77 5.09 5.58 3.70 3.15 5.20 41.64%
EY 11.40 20.95 19.65 17.94 27.02 31.73 19.23 -29.40%
DY 2.97 2.11 2.14 1.32 0.00 1.04 0.97 110.71%
P/NAPS 1.89 0.71 0.77 0.96 0.82 0.90 1.47 18.22%

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