[HIBISCS] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 4.75%
YoY- -40.64%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,486,686 2,054,599 905,978 632,698 787,647 696,063 264,764 45.22%
PBT 785,842 901,342 225,605 3,413 264,901 399,955 64,248 51.76%
Tax -366,288 -194,545 -90,438 -58,863 -118,664 -107,026 -27,650 53.79%
NP 419,554 706,797 135,167 -55,450 146,237 292,929 36,598 50.13%
-
NP to SH 419,554 706,797 135,167 -55,450 146,237 292,929 36,598 50.13%
-
Tax Rate 46.61% 21.58% 40.09% 1,724.67% 44.80% 26.76% 43.04% -
Total Cost 2,067,132 1,347,802 770,811 688,148 641,410 403,134 228,166 44.35%
-
Net Worth 2,857,634 2,455,150 1,525,170 1,191,171 1,254,700 1,111,760 753,402 24.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 80,496 40,196 8,125 - - - - -
Div Payout % 19.19% 5.69% 6.01% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,857,634 2,455,150 1,525,170 1,191,171 1,254,700 1,111,760 753,402 24.86%
NOSH 2,012,418 2,012,418 2,006,803 1,588,228 1,588,228 1,588,228 1,477,260 5.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 16.87% 34.40% 14.92% -8.76% 18.57% 42.08% 13.82% -
ROE 14.68% 28.79% 8.86% -4.66% 11.66% 26.35% 4.86% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 123.57 102.10 45.15 39.84 49.59 43.83 17.92 37.94%
EPS 20.85 35.12 6.74 -3.49 9.21 18.44 2.48 42.57%
DPS 4.00 2.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.22 0.76 0.75 0.79 0.70 0.51 18.60%
Adjusted Per Share Value based on latest NOSH - 2,012,418
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 308.92 255.24 112.55 78.60 97.85 86.47 32.89 45.23%
EPS 52.12 87.80 16.79 -6.89 18.17 36.39 4.55 50.11%
DPS 10.00 4.99 1.01 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.05 1.8947 1.4798 1.5587 1.3811 0.9359 24.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.13 0.84 0.70 0.505 0.955 1.26 0.645 -
P/RPS 0.91 0.82 1.55 1.27 1.93 2.87 3.60 -20.47%
P/EPS 5.42 2.39 10.39 -14.46 10.37 6.83 26.04 -23.00%
EY 18.45 41.81 9.62 -6.91 9.64 14.64 3.84 29.88%
DY 3.54 2.38 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.92 0.67 1.21 1.80 1.26 -7.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 10/11/21 27/11/20 21/11/19 27/11/18 28/11/17 -
Price 2.69 0.995 0.925 0.61 0.915 0.985 0.715 -
P/RPS 2.18 0.97 2.05 1.53 1.85 2.25 3.99 -9.57%
P/EPS 12.90 2.83 13.73 -17.47 9.94 5.34 28.86 -12.55%
EY 7.75 35.30 7.28 -5.72 10.06 18.72 3.46 14.37%
DY 1.49 2.01 0.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.82 1.22 0.81 1.16 1.41 1.40 5.12%

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