[HIBISCS] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 19.79%
YoY- -76.55%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 627,550 713,126 284,404 190,285 271,846 165,158 76,061 42.12%
PBT 173,676 208,689 88,667 7,914 91,251 51,926 13,107 53.79%
Tax -71,341 -138,220 -40,179 4,103 -40,003 -1,821 -2,065 80.42%
NP 102,335 70,469 48,488 12,017 51,248 50,105 11,042 44.90%
-
NP to SH 102,335 70,469 48,488 12,017 51,248 50,105 11,042 44.90%
-
Tax Rate 41.08% 66.23% 45.31% -51.84% 43.84% 3.51% 15.75% -
Total Cost 525,215 642,657 235,916 178,268 220,598 115,053 65,019 41.62%
-
Net Worth 2,864,301 2,394,778 1,545,567 1,170,011 1,286,465 1,159,407 765,753 24.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 16,091 15,093 20,072 8,125 - - - -
Div Payout % 15.72% 21.42% 41.40% 67.61% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,864,301 2,394,778 1,545,567 1,170,011 1,286,465 1,159,407 765,753 24.57%
NOSH 804,967 2,012,418 2,007,508 1,721,459 1,588,228 1,588,228 1,531,506 -10.16%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.31% 9.88% 17.05% 6.32% 18.85% 30.34% 14.52% -
ROE 3.57% 2.94% 3.14% 1.03% 3.98% 4.32% 1.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 78.00 35.44 14.17 11.71 17.12 10.40 4.97 58.19%
EPS 12.72 3.50 2.42 0.74 3.23 3.15 0.72 61.34%
DPS 2.00 0.75 1.00 0.50 0.00 0.00 0.00 -
NAPS 3.56 1.19 0.77 0.72 0.81 0.73 0.50 38.68%
Adjusted Per Share Value based on latest NOSH - 1,721,459
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 77.96 88.59 35.33 23.64 33.77 20.52 9.45 42.12%
EPS 12.71 8.75 6.02 1.49 6.37 6.22 1.37 44.93%
DPS 2.00 1.87 2.49 1.01 0.00 0.00 0.00 -
NAPS 3.5583 2.975 1.92 1.4535 1.5982 1.4403 0.9513 24.57%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.54 1.07 0.815 0.58 0.94 0.84 0.895 -
P/RPS 3.26 3.02 5.75 4.95 5.49 8.08 18.02 -24.78%
P/EPS 19.97 30.56 33.74 78.43 29.13 26.63 124.13 -26.24%
EY 5.01 3.27 2.96 1.28 3.43 3.76 0.81 35.46%
DY 0.79 0.70 1.23 0.86 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 1.06 0.81 1.16 1.15 1.79 -14.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 16/02/23 17/02/22 22/02/21 25/02/20 19/02/19 21/02/18 -
Price 2.66 1.14 1.14 0.69 0.88 1.05 0.965 -
P/RPS 3.41 3.22 8.05 5.89 5.14 10.10 19.43 -25.16%
P/EPS 20.91 32.56 47.19 93.31 27.27 33.28 133.84 -26.60%
EY 4.78 3.07 2.12 1.07 3.67 3.00 0.75 36.14%
DY 0.75 0.66 0.88 0.72 0.00 0.00 0.00 -
P/NAPS 0.75 0.96 1.48 0.96 1.09 1.44 1.93 -14.56%

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