[HIBISCS] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 19.79%
YoY- -76.55%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 246,690 253,019 215,984 190,285 145,493 39,495 175,864 25.28%
PBT 74,770 77,958 64,963 7,914 16,768 -154,311 49,705 31.25%
Tax -33,247 -28,360 -32,934 4,103 -6,736 9,116 -21,240 34.77%
NP 41,523 49,598 32,029 12,017 10,032 -145,195 28,465 28.59%
-
NP to SH 41,523 49,598 32,029 12,017 10,032 -145,195 28,465 28.59%
-
Tax Rate 44.47% 36.38% 50.70% -51.84% 40.17% - 42.73% -
Total Cost 205,167 203,421 183,955 178,268 135,461 184,690 147,399 24.63%
-
Net Worth 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 7.62%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 8,125 - - - -
Div Payout % - - - 67.61% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 7.62%
NOSH 2,006,803 2,000,137 1,988,185 1,721,459 1,588,228 1,588,228 1,588,228 16.86%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.83% 19.60% 14.83% 6.32% 6.90% -367.63% 16.19% -
ROE 2.72% 3.37% 2.48% 1.03% 0.84% -11.87% 2.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.29 12.71 11.89 11.71 9.16 2.49 11.07 7.21%
EPS 2.07 2.49 1.76 0.74 0.63 -9.14 1.79 10.16%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.71 0.72 0.75 0.77 0.86 -7.90%
Adjusted Per Share Value based on latest NOSH - 1,721,459
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.65 31.43 26.83 23.64 18.07 4.91 21.85 25.28%
EPS 5.16 6.16 3.98 1.49 1.25 -18.04 3.54 28.52%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 1.8947 1.83 1.6028 1.4535 1.4798 1.5192 1.6968 7.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.70 0.685 0.64 0.58 0.505 0.615 0.34 -
P/RPS 5.69 5.39 5.38 4.95 5.51 24.73 3.07 50.82%
P/EPS 33.83 27.49 36.31 78.43 79.95 -6.73 18.97 47.00%
EY 2.96 3.64 2.75 1.28 1.25 -14.86 5.27 -31.90%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 0.90 0.81 0.67 0.80 0.40 74.15%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 10/11/21 26/08/21 24/05/21 22/02/21 27/11/20 24/08/20 19/05/20 -
Price 0.925 0.645 0.625 0.69 0.61 0.605 0.605 -
P/RPS 7.52 5.07 5.26 5.89 6.66 24.33 5.46 23.76%
P/EPS 44.71 25.89 35.46 93.31 96.57 -6.62 33.76 20.57%
EY 2.24 3.86 2.82 1.07 1.04 -15.11 2.96 -16.94%
DY 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
P/NAPS 1.22 0.87 0.88 0.96 0.81 0.79 0.70 44.77%

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