[HIBISCS] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -92.94%
YoY- -83.77%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 604,768 246,690 145,493 159,299 359,955 58,236 54,745 49.20%
PBT 185,414 74,770 16,768 38,644 165,210 9,722 7,481 70.70%
Tax -50,152 -33,247 -6,736 -22,416 -65,209 1,062 72,802 -
NP 135,262 41,523 10,032 16,228 100,001 10,784 80,283 9.07%
-
NP to SH 135,262 41,523 10,032 16,228 100,001 10,784 80,283 9.07%
-
Tax Rate 27.05% 44.47% 40.17% 58.01% 39.47% -10.92% -973.16% -
Total Cost 469,506 205,167 135,461 143,071 259,954 47,452 -25,538 -
-
Net Worth 2,455,150 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 23.87%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,455,150 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 23.87%
NOSH 2,012,418 2,006,803 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 6.76%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 22.37% 16.83% 6.90% 10.19% 27.78% 18.52% 146.65% -
ROE 5.51% 2.72% 0.84% 1.29% 8.99% 1.43% 11.82% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 30.05 12.29 9.16 10.03 22.66 3.94 4.03 39.75%
EPS 6.72 2.07 0.63 1.02 6.30 0.73 5.91 2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.76 0.75 0.79 0.70 0.51 0.50 16.02%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 75.13 30.65 18.07 19.79 44.72 7.23 6.80 49.21%
EPS 16.80 5.16 1.25 2.02 12.42 1.34 9.97 9.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 1.8947 1.4798 1.5587 1.3811 0.9359 0.8438 23.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.84 0.70 0.505 0.955 1.26 0.645 0.195 -
P/RPS 2.80 5.69 5.51 9.52 5.56 16.36 4.84 -8.71%
P/EPS 12.50 33.83 79.95 93.47 20.01 88.36 3.30 24.84%
EY 8.00 2.96 1.25 1.07 5.00 1.13 30.31 -19.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.92 0.67 1.21 1.80 1.26 0.39 9.97%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 10/11/21 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 -
Price 0.995 0.925 0.61 0.915 0.985 0.735 0.30 -
P/RPS 3.31 7.52 6.66 9.12 4.35 18.64 7.44 -12.62%
P/EPS 14.80 44.71 96.57 89.55 15.64 100.68 5.08 19.49%
EY 6.76 2.24 1.04 1.12 6.39 0.99 19.70 -16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.22 0.81 1.16 1.41 1.44 0.60 5.34%

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