[HIBISCS] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 166.53%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 603,511 523,336 297,060 215,984 175,864 226,121 75,420 41.38%
PBT 144,463 150,160 330,399 64,963 49,705 81,969 81,569 9.98%
Tax -42,656 -78,649 -22,859 -32,934 -21,240 -26,788 1,566 -
NP 101,807 71,511 307,540 32,029 28,465 55,181 83,135 3.43%
-
NP to SH 101,807 71,511 307,540 32,029 28,465 55,181 83,135 3.43%
-
Tax Rate 29.53% 52.38% 6.92% 50.70% 42.73% 32.68% -1.92% -
Total Cost 501,704 451,825 -10,480 183,955 147,399 170,940 -7,715 -
-
Net Worth 7,586,819 2,435,026 1,871,549 1,290,209 1,365,876 1,207,053 874,475 43.29%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 40,248 15,093 20,124 - - - - -
Div Payout % 39.53% 21.11% 6.54% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 7,586,819 2,435,026 1,871,549 1,290,209 1,365,876 1,207,053 874,475 43.29%
NOSH 804,967 2,012,418 2,012,418 1,988,185 1,588,228 1,588,228 1,588,228 -10.69%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 16.87% 13.66% 103.53% 14.83% 16.19% 24.40% 110.23% -
ROE 1.34% 2.94% 16.43% 2.48% 2.08% 4.57% 9.51% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 29.99 26.01 14.76 11.89 11.07 14.24 4.74 35.96%
EPS 12.71 3.55 15.32 1.76 1.79 3.47 5.26 15.82%
DPS 2.00 0.75 1.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 1.21 0.93 0.71 0.86 0.76 0.55 37.78%
Adjusted Per Share Value based on latest NOSH - 1,988,185
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 74.97 65.01 36.90 26.83 21.85 28.09 9.37 41.37%
EPS 12.65 8.88 38.21 3.98 3.54 6.86 10.33 3.43%
DPS 5.00 1.87 2.50 0.00 0.00 0.00 0.00 -
NAPS 9.425 3.025 2.325 1.6028 1.6968 1.4995 1.0863 43.29%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.59 0.99 1.15 0.64 0.34 1.07 0.82 -
P/RPS 8.64 3.81 7.79 5.38 3.07 7.52 17.29 -10.90%
P/EPS 51.20 27.86 7.53 36.31 18.97 30.80 15.68 21.77%
EY 1.95 3.59 13.29 2.75 5.27 3.25 6.38 -17.91%
DY 0.77 0.76 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 1.24 0.90 0.40 1.41 1.49 -12.03%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 24/05/23 25/05/22 24/05/21 19/05/20 27/05/19 28/05/18 -
Price 2.57 0.935 1.37 0.625 0.605 1.02 0.875 -
P/RPS 8.57 3.60 9.28 5.26 5.46 7.16 18.45 -11.98%
P/EPS 50.80 26.31 8.96 35.46 33.76 29.36 16.73 20.31%
EY 1.97 3.80 11.15 2.82 2.96 3.41 5.98 -16.88%
DY 0.78 0.80 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.47 0.88 0.70 1.34 1.59 -13.18%

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