[HIBISCS] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 15.29%
YoY- 422.91%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,344,830 2,709,597 2,483,321 2,054,599 1,696,521 1,081,173 1,000,097 76.76%
PBT 712,086 841,125 1,021,364 901,342 790,698 571,794 306,358 75.74%
Tax -311,568 -348,376 -292,586 -194,545 -177,640 -124,645 -134,720 75.15%
NP 400,518 492,749 728,778 706,797 613,058 447,149 171,638 76.20%
-
NP to SH 400,518 492,749 728,778 706,797 613,058 447,149 171,638 76.20%
-
Tax Rate 43.75% 41.42% 28.65% 21.58% 22.47% 21.80% 43.97% -
Total Cost 1,944,312 2,216,848 1,754,543 1,347,802 1,083,463 634,024 828,459 76.87%
-
Net Worth 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 45.07%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 40,248 30,186 35,217 40,196 40,196 40,196 20,072 59.21%
Div Payout % 10.05% 6.13% 4.83% 5.69% 6.56% 8.99% 11.69% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 45.07%
NOSH 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,007,508 0.16%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.08% 18.19% 29.35% 34.40% 36.14% 41.36% 17.16% -
ROE 14.85% 20.24% 30.43% 28.79% 28.47% 23.89% 11.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 116.52 134.64 123.40 102.10 84.30 53.73 49.82 76.47%
EPS 19.90 24.49 36.21 35.12 30.46 22.22 8.55 75.89%
DPS 2.00 1.50 1.75 2.00 2.00 2.00 1.00 58.94%
NAPS 1.34 1.21 1.19 1.22 1.07 0.93 0.77 44.82%
Adjusted Per Share Value based on latest NOSH - 2,012,418
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 291.29 336.61 308.50 255.24 210.76 134.31 124.24 76.76%
EPS 49.76 61.21 90.54 87.80 76.16 55.55 21.32 76.22%
DPS 5.00 3.75 4.38 4.99 4.99 4.99 2.49 59.36%
NAPS 3.35 3.025 2.975 3.05 2.675 2.325 1.92 45.07%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.865 0.99 1.07 0.84 1.00 1.15 0.815 -
P/RPS 0.74 0.74 0.87 0.82 1.19 2.14 1.64 -41.25%
P/EPS 4.35 4.04 2.95 2.39 3.28 5.18 9.53 -40.80%
EY 23.01 24.73 33.84 41.81 30.46 19.32 10.49 69.06%
DY 2.31 1.52 1.64 2.38 2.00 1.74 1.23 52.39%
P/NAPS 0.65 0.82 0.90 0.69 0.93 1.24 1.06 -27.88%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 16/02/23 22/11/22 24/08/22 25/05/22 17/02/22 -
Price 0.955 0.94 1.14 0.995 0.96 1.37 1.14 -
P/RPS 0.82 0.70 0.92 0.97 1.14 2.55 2.29 -49.66%
P/EPS 4.80 3.84 3.15 2.83 3.15 6.17 13.33 -49.48%
EY 20.84 26.05 31.77 35.30 31.73 16.22 7.50 98.01%
DY 2.09 1.60 1.54 2.01 2.08 1.46 0.88 78.29%
P/NAPS 0.71 0.78 0.96 0.82 0.90 1.47 1.48 -38.80%

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