[HIBISCS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 91.72%
YoY- 310.49%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 828,154 531,094 246,690 804,781 551,762 335,778 145,493 219.13%
PBT 493,836 163,437 74,770 167,603 89,645 24,682 16,768 855.64%
Tax -96,285 -73,426 -33,247 -63,927 -35,567 -2,633 -6,736 489.94%
NP 397,551 90,011 41,523 103,676 54,078 22,049 10,032 1064.95%
-
NP to SH 397,551 90,011 41,523 103,676 54,078 22,049 10,032 1064.95%
-
Tax Rate 19.50% 44.93% 44.47% 38.14% 39.68% 10.67% 40.17% -
Total Cost 430,603 441,083 205,167 701,105 497,684 313,729 135,461 116.34%
-
Net Worth 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 35.18%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 20,124 20,072 - 9,953 9,085 8,125 - -
Div Payout % 5.06% 22.30% - 9.60% 16.80% 36.85% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 35.18%
NOSH 2,012,418 2,007,508 2,006,803 2,000,137 1,988,185 1,721,459 1,588,228 17.11%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 48.00% 16.95% 16.83% 12.88% 9.80% 6.57% 6.90% -
ROE 21.24% 5.82% 2.72% 7.04% 4.19% 1.88% 0.84% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 41.15 26.46 12.29 40.43 30.36 20.66 9.16 172.50%
EPS 19.81 4.48 2.07 5.91 3.23 1.37 0.63 898.33%
DPS 1.00 1.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.93 0.77 0.76 0.74 0.71 0.72 0.75 15.43%
Adjusted Per Share Value based on latest NOSH - 2,000,137
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 102.88 65.98 30.65 99.98 68.54 41.71 18.07 219.18%
EPS 49.39 11.18 5.16 12.88 6.72 2.74 1.25 1062.67%
DPS 2.50 2.49 0.00 1.24 1.13 1.01 0.00 -
NAPS 2.325 1.92 1.8947 1.83 1.6028 1.4535 1.4798 35.18%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.15 0.815 0.70 0.685 0.64 0.58 0.505 -
P/RPS 2.79 3.08 5.69 1.69 2.11 2.81 5.51 -36.49%
P/EPS 5.82 18.17 33.83 13.15 21.51 42.75 79.95 -82.59%
EY 17.18 5.50 2.96 7.60 4.65 2.34 1.25 474.69%
DY 0.87 1.23 0.00 0.73 0.78 0.86 0.00 -
P/NAPS 1.24 1.06 0.92 0.93 0.90 0.81 0.67 50.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 17/02/22 10/11/21 26/08/21 24/05/21 22/02/21 27/11/20 -
Price 1.37 1.14 0.925 0.645 0.625 0.69 0.61 -
P/RPS 3.33 4.31 7.52 1.60 2.06 3.34 6.66 -37.03%
P/EPS 6.93 25.42 44.71 12.38 21.00 50.85 96.57 -82.75%
EY 14.42 3.93 2.24 8.07 4.76 1.97 1.04 478.07%
DY 0.73 0.88 0.00 0.78 0.80 0.72 0.00 -
P/NAPS 1.47 1.48 1.22 0.87 0.88 0.96 0.81 48.83%

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