[HIBISCS] QoQ TTM 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- 213.78%
YoY- 310.49%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,081,173 1,000,097 905,978 804,781 591,257 551,137 632,698 42.97%
PBT 571,794 306,358 225,605 167,603 -64,666 -79,924 3,413 2948.53%
Tax -124,645 -134,720 -90,438 -63,927 -26,451 -14,757 -58,863 64.97%
NP 447,149 171,638 135,167 103,676 -91,117 -94,681 -55,450 -
-
NP to SH 447,149 171,638 135,167 103,676 -91,117 -94,681 -55,450 -
-
Tax Rate 21.80% 43.97% 40.09% 38.14% - - 1,724.67% -
Total Cost 634,024 828,459 770,811 701,105 682,374 645,818 688,148 -5.31%
-
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 40,196 20,072 8,125 8,125 8,125 8,125 - -
Div Payout % 8.99% 11.69% 6.01% 7.84% 0.00% 0.00% - -
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 41.36% 17.16% 14.92% 12.88% -15.41% -17.18% -8.76% -
ROE 23.89% 11.11% 8.86% 7.04% -7.06% -8.09% -4.66% -
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 53.73 49.82 45.15 40.43 32.54 33.92 39.84 22.08%
EPS 22.22 8.55 6.74 5.21 -5.01 -5.83 -3.49 -
DPS 2.00 1.00 0.40 0.41 0.45 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 134.31 124.24 112.55 99.98 73.45 68.47 78.60 42.97%
EPS 55.55 21.32 16.79 12.88 -11.32 -11.76 -6.89 -
DPS 4.99 2.49 1.01 1.01 1.01 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 2.14 1.64 1.55 1.69 1.97 1.71 1.27 41.64%
P/EPS 5.18 9.53 10.39 13.15 -12.76 -9.95 -14.46 -
EY 19.32 10.49 9.62 7.60 -7.83 -10.05 -6.91 -
DY 1.74 1.23 0.58 0.60 0.70 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 2.55 2.29 2.05 1.60 1.92 2.03 1.53 40.61%
P/EPS 6.17 13.33 13.73 12.38 -12.46 -11.84 -17.47 -
EY 16.22 7.50 7.28 8.07 -8.02 -8.44 -5.72 -
DY 1.46 0.88 0.44 0.63 0.72 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