[HIBISCS] YoY TTM 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- -36.42%
YoY- -50.08%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,054,599 905,978 632,698 787,647 696,063 264,764 136,194 57.15%
PBT 901,342 225,605 3,413 264,901 399,955 64,248 -53,599 -
Tax -194,545 -90,438 -58,863 -118,664 -107,026 -27,650 69,173 -
NP 706,797 135,167 -55,450 146,237 292,929 36,598 15,574 88.80%
-
NP to SH 706,797 135,167 -55,450 146,237 292,929 36,598 15,574 88.80%
-
Tax Rate 21.58% 40.09% 1,724.67% 44.80% 26.76% 43.04% - -
Total Cost 1,347,802 770,811 688,148 641,410 403,134 228,166 120,620 49.49%
-
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 40,196 8,125 - - - - - -
Div Payout % 5.69% 6.01% - - - - - -
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 34.40% 14.92% -8.76% 18.57% 42.08% 13.82% 11.44% -
ROE 28.79% 8.86% -4.66% 11.66% 26.35% 4.86% 2.29% -
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 102.10 45.15 39.84 49.59 43.83 17.92 10.03 47.18%
EPS 35.12 6.74 -3.49 9.21 18.44 2.48 1.15 76.75%
DPS 2.00 0.40 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 255.24 112.55 78.60 97.85 86.47 32.89 16.92 57.15%
EPS 87.80 16.79 -6.89 18.17 36.39 4.55 1.93 88.88%
DPS 4.99 1.01 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 0.82 1.55 1.27 1.93 2.87 3.60 1.94 -13.36%
P/EPS 2.39 10.39 -14.46 10.37 6.83 26.04 17.01 -27.88%
EY 41.81 9.62 -6.91 9.64 14.64 3.84 5.88 38.64%
DY 2.38 0.58 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 0.715 0.30 -
P/RPS 0.97 2.05 1.53 1.85 2.25 3.99 2.99 -17.10%
P/EPS 2.83 13.73 -17.47 9.94 5.34 28.86 26.17 -30.96%
EY 35.30 7.28 -5.72 10.06 18.72 3.46 3.82 44.83%
DY 2.01 0.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.22 0.81 1.16 1.41 1.40 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