[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 194.45%
YoY- 635.14%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,635,788 2,419,072 1,696,521 1,104,205 1,062,188 986,760 804,781 120.06%
PBT 788,206 741,656 790,698 658,448 326,874 299,080 167,603 179.90%
Tax -376,744 -200,608 -177,640 -128,380 -146,852 -132,988 -63,927 225.21%
NP 411,462 541,048 613,058 530,068 180,022 166,092 103,676 150.04%
-
NP to SH 411,462 541,048 613,058 530,068 180,022 166,092 103,676 150.04%
-
Tax Rate 47.80% 27.05% 22.47% 19.50% 44.93% 44.47% 38.14% -
Total Cost 2,224,326 1,878,024 1,083,463 574,137 882,166 820,668 701,105 115.45%
-
Net Worth 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 38.13%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 30,186 - 20,124 26,832 40,144 - 9,953 109.10%
Div Payout % 7.34% - 3.28% 5.06% 22.30% - 9.60% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 38.13%
NOSH 2,012,418 2,012,418 2,012,418 2,012,418 2,007,508 2,006,803 2,000,137 0.40%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.61% 22.37% 36.14% 48.00% 16.95% 16.83% 12.88% -
ROE 17.18% 22.04% 28.47% 28.32% 11.65% 10.89% 7.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 130.98 120.21 84.30 54.87 52.92 49.17 40.43 118.47%
EPS 20.44 26.88 30.52 26.41 8.96 8.28 5.91 128.18%
DPS 1.50 0.00 1.00 1.33 2.00 0.00 0.50 107.59%
NAPS 1.19 1.22 1.07 0.93 0.77 0.76 0.74 37.14%
Adjusted Per Share Value based on latest NOSH - 2,012,418
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 327.44 300.52 210.76 137.17 131.95 122.58 99.98 120.05%
EPS 51.12 67.21 76.16 65.85 22.36 20.63 12.88 150.04%
DPS 3.75 0.00 2.50 3.33 4.99 0.00 1.24 108.70%
NAPS 2.975 3.05 2.675 2.325 1.92 1.8947 1.83 38.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.84 1.00 1.15 0.815 0.70 0.685 -
P/RPS 0.82 0.70 1.19 2.10 1.54 1.42 1.69 -38.17%
P/EPS 5.23 3.12 3.28 4.37 9.09 8.46 13.15 -45.82%
EY 19.11 32.01 30.46 22.90 11.00 11.82 7.60 84.60%
DY 1.40 0.00 1.00 1.16 2.45 0.00 0.73 54.17%
P/NAPS 0.90 0.69 0.93 1.24 1.06 0.92 0.93 -2.15%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 22/11/22 24/08/22 25/05/22 17/02/22 10/11/21 26/08/21 -
Price 1.14 0.995 0.96 1.37 1.14 0.925 0.645 -
P/RPS 0.87 0.83 1.14 2.50 2.15 1.88 1.60 -33.30%
P/EPS 5.58 3.70 3.15 5.20 12.71 11.18 12.38 -41.12%
EY 17.94 27.02 31.73 19.23 7.87 8.95 8.07 70.08%
DY 1.32 0.00 1.04 0.97 1.75 0.00 0.78 41.87%
P/NAPS 0.96 0.82 0.90 1.47 1.48 1.22 0.87 6.76%

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