|
Market Closed -
BURSA MALAYSIA
02:28:30 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2.050 MYR | +0.99% |
|
+6.22% | +36.67% |
| 06/07 | Hibiscus Petroleum's UK Unit Achieves First Oil on July 4 | MT |
| 06/07 | Hibiscus Petroleum Berhad Achieves First Oil At Teal West Field | CI |
Company Valuation: Hibiscus Petroleum
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,370 | 2,012 | 1,741 | 1,861 | 1,150 | 1,497 | - | - |
| Change | - | 46.88% | -13.5% | 6.89% | -38.18% | 30.13% | - | - |
| Enterprise Value (EV) 1 | 1,370 | 2,021 | 1,644 | 1,922 | 1,150 | 1,844 | 1,622 | 1,582 |
| Change | - | 47.49% | -18.67% | 16.92% | -40.14% | 60.34% | -12.04% | -2.5% |
| P/E | 12.2x | 3.28x | 4.35x | 4x | 10.1x | 5.23x | 3.39x | 4.69x |
| PBR | 0.93x | 0.93x | 0.65x | 0.6x | 0.42x | 0.51x | 0.46x | 0.43x |
| PEG | - | 0x | -0.1x | 0.2x | -0.1x | 0x | 0.1x | -0.2x |
| Capitalization / Revenue | 1.7x | 1.19x | 0.74x | 0.69x | 0.49x | 0.66x | 0.55x | 0.64x |
| EV / Revenue | 1.7x | 1.19x | 0.7x | 0.71x | 0.49x | 0.81x | 0.6x | 0.68x |
| EV / EBITDA | 3.5x | 1.69x | 1.29x | 1.45x | 1.13x | 1.64x | 1.09x | 1.22x |
| EV / EBIT | 6.22x | 2.21x | 2.08x | 2.27x | 2.31x | 2.83x | 1.99x | 2.05x |
| EV / FCF | - | 2.6x | 5.38x | 8.16x | 5.88x | 12.3x | 1.39x | 1.04x |
| FCF Yield | - | 38.5% | 18.6% | 12.3% | 17% | 8.13% | 72.1% | 95.9% |
| Dividend per Share 2 | 0.0125 | 0.025 | 0.05 | 0.075 | 0.09 | 0.1 | 0.114 | 0.09 |
| Rate of return | 0.73% | 1% | 2.31% | 3.22% | 5.77% | 4.93% | 5.62% | 4.43% |
| EPS 2 | 0.1402 | 0.7615 | 0.4975 | 0.5822 | 0.1539 | 0.3878 | 0.5992 | 0.433 |
| Distribution rate | 8.91% | 3.28% | 10.1% | 12.9% | 58.5% | 25.8% | 19% | 20.8% |
| Net sales 1 | 804.8 | 1,697 | 2,345 | 2,716 | 2,333 | 2,270 | 2,713 | 2,329 |
| EBITDA 1 | 391.3 | 1,193 | 1,270 | 1,321 | 1,019 | 1,123 | 1,495 | 1,298 |
| EBIT 1 | 220.3 | 912.7 | 789.3 | 844.9 | 498.6 | 652.8 | 815.3 | 772.2 |
| Net income 1 | 103.7 | 613.1 | 400.5 | 467.1 | 117.5 | 288 | 448.7 | 322.8 |
| Net Debt 1 | - | 8.373 | -97.16 | 61.04 | - | 347.5 | 125.5 | 85 |
| Reference price 2 | 1.712 | 2.500 | 2.162 | 2.330 | 1.560 | 2.030 | 2.030 | 2.030 |
| Nbr of stocks (in thousands) | 8,00,055 | 8,04,967 | 8,04,967 | 7,98,582 | 7,37,395 | 7,37,395 | - | - |
| Announcement Date | 26/08/21 | 24/08/22 | 23/08/23 | 27/08/24 | 29/08/25 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.23x | 0.81x | 1.64x | 4.93% | 37Cr | |
| 11.83x | 2.26x | 5.3x | 2.73% | 15TCr | |
| 12.28x | 3.22x | 6.19x | 3.74% | 9.81TCr | |
| 8.45x | 2.57x | 4.54x | 2.92% | 7.42TCr | |
| 7.36x | 2.44x | 3.91x | 1.81% | 5.77TCr | |
| 10.79x | 3.56x | 5.2x | 2.18% | 5.59TCr | |
| 9.71x | 1.4x | 4.54x | 2.02% | 5.65TCr | |
| 8.41x | 2.44x | 4.67x | 2.53% | 5.1TCr | |
| 12.68x | 3.38x | 5.1x | 5.71% | 4.37TCr | |
| 12.72x | 4.12x | 6x | 1.22% | 3.38TCr | |
| Average | 9.95x | 2.62x | 4.71x | 2.98% | 6.21TCr | |
| Weighted average by Cap. | 10.62x | 2.70x | 5.11x | 2.82% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5199 Stock
- Valuation Hibiscus Petroleum
Select your edition
All financial news and data tailored to specific country editions
