[HIBISCS] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 34.76%
YoY- -30.26%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,374,174 746,624 2,344,830 1,841,230 1,317,894 604,768 1,696,521 -13.07%
PBT 432,846 259,170 712,086 544,263 394,103 185,414 790,698 -33.00%
Tax -176,213 -104,872 -311,568 -267,021 -188,372 -50,152 -177,640 -0.53%
NP 256,633 154,298 400,518 277,242 205,731 135,262 613,058 -43.95%
-
NP to SH 256,633 154,298 400,518 277,242 205,731 135,262 613,058 -43.95%
-
Tax Rate 40.71% 40.46% 43.75% 49.06% 47.80% 27.05% 22.47% -
Total Cost 1,117,541 592,326 1,944,312 1,563,988 1,112,163 469,506 1,083,463 2.08%
-
Net Worth 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 20.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 32,183 40,248 40,248 30,186 15,093 - 20,124 36.63%
Div Payout % 12.54% 26.08% 10.05% 10.89% 7.34% - 3.28% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 20.88%
NOSH 804,967 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 -45.62%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.68% 20.67% 17.08% 15.06% 15.61% 22.37% 36.14% -
ROE 8.96% 5.40% 14.85% 11.39% 8.59% 5.51% 28.47% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 170.79 37.10 116.52 91.49 65.49 30.05 84.30 59.90%
EPS 31.89 7.67 19.90 13.78 10.22 6.72 30.52 2.96%
DPS 4.00 2.00 2.00 1.50 0.75 0.00 1.00 151.34%
NAPS 3.56 1.42 1.34 1.21 1.19 1.22 1.07 122.37%
Adjusted Per Share Value based on latest NOSH - 2,012,418
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 170.71 92.75 291.29 228.73 163.72 75.13 210.76 -13.07%
EPS 31.88 19.17 49.76 34.44 25.56 16.80 76.16 -43.95%
DPS 4.00 5.00 5.00 3.75 1.87 0.00 2.50 36.68%
NAPS 3.5583 3.55 3.35 3.025 2.975 3.05 2.675 20.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.54 1.13 0.865 0.99 1.07 0.84 1.00 -
P/RPS 1.49 3.05 0.74 1.08 1.63 2.80 1.19 16.12%
P/EPS 7.96 14.74 4.35 7.19 10.47 12.50 3.28 80.29%
EY 12.56 6.79 23.01 13.92 9.55 8.00 30.46 -44.51%
DY 1.57 1.77 2.31 1.52 0.70 0.00 1.00 34.97%
P/NAPS 0.71 0.80 0.65 0.82 0.90 0.69 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 22/11/23 23/08/23 24/05/23 16/02/23 22/11/22 24/08/22 -
Price 2.66 2.69 0.95 0.935 1.14 0.995 0.96 -
P/RPS 1.56 7.25 0.82 1.02 1.74 3.31 1.14 23.18%
P/EPS 8.34 35.08 4.77 6.79 11.15 14.80 3.15 91.04%
EY 11.99 2.85 20.95 14.73 8.97 6.76 31.73 -47.63%
DY 1.50 0.74 2.11 1.60 0.66 0.00 1.04 27.57%
P/NAPS 0.75 1.89 0.71 0.77 0.96 0.82 0.90 -11.41%

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