[HIBISCS] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -12.58%
YoY- -137.92%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 804,781 591,257 551,137 632,698 646,504 844,078 894,335 -6.79%
PBT 167,603 -64,666 -79,924 3,413 25,289 271,962 304,226 -32.82%
Tax -63,927 -26,451 -14,757 -58,863 -74,543 -151,298 -156,846 -45.05%
NP 103,676 -91,117 -94,681 -55,450 -49,254 120,664 147,380 -20.91%
-
NP to SH 103,676 -91,117 -94,681 -55,450 -49,254 120,664 147,380 -20.91%
-
Tax Rate 38.14% - - 1,724.67% 294.76% 55.63% 51.56% -
Total Cost 701,105 682,374 645,818 688,148 695,758 723,414 746,955 -4.13%
-
Net Worth 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 9.45%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,125 8,125 8,125 - - - - -
Div Payout % 7.84% 0.00% 0.00% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 9.45%
NOSH 2,000,137 1,988,185 1,721,459 1,588,228 1,588,228 1,588,228 1,588,228 16.63%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.88% -15.41% -17.18% -8.76% -7.62% 14.30% 16.48% -
ROE 7.04% -7.06% -8.09% -4.66% -4.03% 8.83% 11.46% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 40.43 32.54 33.92 39.84 40.71 53.15 56.31 -19.83%
EPS 5.21 -5.01 -5.83 -3.49 -3.10 7.60 9.28 -31.96%
DPS 0.41 0.45 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.72 0.75 0.77 0.86 0.81 -5.85%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 99.98 73.45 68.47 78.60 80.31 104.86 111.10 -6.79%
EPS 12.88 -11.32 -11.76 -6.89 -6.12 14.99 18.31 -20.92%
DPS 1.01 1.01 1.01 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.6028 1.4535 1.4798 1.5192 1.6968 1.5982 9.45%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.685 0.64 0.58 0.505 0.615 0.34 0.94 -
P/RPS 1.69 1.97 1.71 1.27 1.51 0.64 1.67 0.79%
P/EPS 13.15 -12.76 -9.95 -14.46 -19.83 4.48 10.13 19.01%
EY 7.60 -7.83 -10.05 -6.91 -5.04 22.35 9.87 -16.00%
DY 0.60 0.70 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 0.81 0.67 0.80 0.40 1.16 -13.71%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 22/02/21 27/11/20 24/08/20 19/05/20 25/02/20 -
Price 0.645 0.625 0.69 0.61 0.605 0.605 0.88 -
P/RPS 1.60 1.92 2.03 1.53 1.49 1.14 1.56 1.70%
P/EPS 12.38 -12.46 -11.84 -17.47 -19.51 7.96 9.48 19.49%
EY 8.07 -8.02 -8.44 -5.72 -5.13 12.56 10.54 -16.32%
DY 0.63 0.72 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.96 0.81 0.79 0.70 1.09 -13.96%

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