[HIBISCS] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 160.52%
YoY- 590.74%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,483,321 2,054,599 1,696,521 1,081,173 1,000,097 905,978 804,781 111.51%
PBT 1,021,364 901,342 790,698 571,794 306,358 225,605 167,603 232.53%
Tax -292,586 -194,545 -177,640 -124,645 -134,720 -90,438 -63,927 174.90%
NP 728,778 706,797 613,058 447,149 171,638 135,167 103,676 265.65%
-
NP to SH 728,778 706,797 613,058 447,149 171,638 135,167 103,676 265.65%
-
Tax Rate 28.65% 21.58% 22.47% 21.80% 43.97% 40.09% 38.14% -
Total Cost 1,754,543 1,347,802 1,083,463 634,024 828,459 770,811 701,105 84.01%
-
Net Worth 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 38.13%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 35,217 40,196 40,196 40,196 20,072 8,125 8,125 165.13%
Div Payout % 4.83% 5.69% 6.56% 8.99% 11.69% 6.01% 7.84% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 38.13%
NOSH 2,012,418 2,012,418 2,012,418 2,012,418 2,007,508 2,006,803 2,000,137 0.40%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 29.35% 34.40% 36.14% 41.36% 17.16% 14.92% 12.88% -
ROE 30.43% 28.79% 28.47% 23.89% 11.11% 8.86% 7.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 123.40 102.10 84.30 53.73 49.82 45.15 40.43 109.98%
EPS 36.21 35.12 30.46 22.22 8.55 6.74 5.21 262.90%
DPS 1.75 2.00 2.00 2.00 1.00 0.40 0.41 162.43%
NAPS 1.19 1.22 1.07 0.93 0.77 0.76 0.74 37.14%
Adjusted Per Share Value based on latest NOSH - 2,012,418
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 308.50 255.24 210.76 134.31 124.24 112.55 99.98 111.51%
EPS 90.54 87.80 76.16 55.55 21.32 16.79 12.88 265.65%
DPS 4.38 4.99 4.99 4.99 2.49 1.01 1.01 165.22%
NAPS 2.975 3.05 2.675 2.325 1.92 1.8947 1.83 38.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.84 1.00 1.15 0.815 0.70 0.685 -
P/RPS 0.87 0.82 1.19 2.14 1.64 1.55 1.69 -35.68%
P/EPS 2.95 2.39 3.28 5.18 9.53 10.39 13.15 -62.97%
EY 33.84 41.81 30.46 19.32 10.49 9.62 7.60 169.91%
DY 1.64 2.38 2.00 1.74 1.23 0.58 0.60 95.13%
P/NAPS 0.90 0.69 0.93 1.24 1.06 0.92 0.93 -2.15%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 22/11/22 24/08/22 25/05/22 17/02/22 10/11/21 26/08/21 -
Price 1.14 0.995 0.96 1.37 1.14 0.925 0.645 -
P/RPS 0.92 0.97 1.14 2.55 2.29 2.05 1.60 -30.78%
P/EPS 3.15 2.83 3.15 6.17 13.33 13.73 12.38 -59.74%
EY 31.77 35.30 31.73 16.22 7.50 7.28 8.07 148.70%
DY 1.54 2.01 2.08 1.46 0.88 0.44 0.63 81.16%
P/NAPS 0.96 0.82 0.90 1.47 1.48 1.22 0.87 6.76%

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