[HIBISCS] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 4.75%
YoY- -40.64%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,715,734 2,481,285 2,401,110 2,486,686 2,344,830 2,709,597 2,483,321 6.15%
PBT 738,078 745,132 750,829 785,842 712,086 841,125 1,021,364 -19.48%
Tax -270,954 -263,416 -299,409 -366,288 -311,568 -348,376 -292,586 -4.99%
NP 467,124 481,716 451,420 419,554 400,518 492,749 728,778 -25.67%
-
NP to SH 467,124 481,716 451,420 419,554 400,518 492,749 728,778 -25.67%
-
Tax Rate 36.71% 35.35% 39.88% 46.61% 43.75% 41.42% 28.65% -
Total Cost 2,248,610 1,999,569 1,949,690 2,067,132 1,944,312 2,216,848 1,754,543 18.00%
-
Net Worth 3,098,498 7,586,819 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 18.75%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 108,567 106,650 81,495 80,496 40,248 30,186 35,217 111.96%
Div Payout % 23.24% 22.14% 18.05% 19.19% 10.05% 6.13% 4.83% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 3,098,498 7,586,819 2,864,301 2,857,634 2,696,641 2,435,026 2,394,778 18.75%
NOSH 804,967 804,967 804,967 2,012,418 2,012,418 2,012,418 2,012,418 -45.74%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 17.20% 19.41% 18.80% 16.87% 17.08% 18.19% 29.35% -
ROE 15.08% 6.35% 15.76% 14.68% 14.85% 20.24% 30.43% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 340.07 123.30 298.43 123.57 116.52 134.64 123.40 96.68%
EPS 58.49 23.94 56.11 20.85 19.90 24.49 36.21 37.70%
DPS 13.59 5.30 10.13 4.00 2.00 1.50 1.75 292.64%
NAPS 3.88 3.77 3.56 1.42 1.34 1.21 1.19 120.04%
Adjusted Per Share Value based on latest NOSH - 2,012,418
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 337.37 308.25 298.29 308.92 291.29 336.61 308.50 6.15%
EPS 58.03 59.84 56.08 52.12 49.76 61.21 90.54 -25.68%
DPS 13.49 13.25 10.12 10.00 5.00 3.75 4.38 111.83%
NAPS 3.8492 9.425 3.5583 3.55 3.35 3.025 2.975 18.75%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.33 2.59 2.54 1.13 0.865 0.99 1.07 -
P/RPS 0.69 2.10 0.85 0.91 0.74 0.74 0.87 -14.33%
P/EPS 3.98 10.82 4.53 5.42 4.35 4.04 2.95 22.11%
EY 25.10 9.24 22.09 18.45 23.01 24.73 33.84 -18.07%
DY 5.83 2.05 3.99 3.54 2.31 1.52 1.64 133.10%
P/NAPS 0.60 0.69 0.71 0.80 0.65 0.82 0.90 -23.70%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 21/05/24 20/02/24 22/11/23 23/08/23 24/05/23 16/02/23 -
Price 2.33 2.61 2.66 2.69 0.955 0.94 1.14 -
P/RPS 0.69 2.12 0.89 2.18 0.82 0.70 0.92 -17.46%
P/EPS 3.98 10.90 4.74 12.90 4.80 3.84 3.15 16.88%
EY 25.10 9.17 21.09 7.75 20.84 26.05 31.77 -14.55%
DY 5.83 2.03 3.81 1.49 2.09 1.60 1.54 143.09%
P/NAPS 0.60 0.69 0.75 1.89 0.71 0.78 0.96 -26.92%

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