Valuation Hibiscus Petroleum

Stocks

Delayed BURSA MALAYSIA 08:27:31 27/10/2026 +04			5-day change	1st Jan Change
2.400 ^MYR	+1.69%		+1.27%	+60.00%

10-14	Hibiscus Petroleum Berhad Signs Heads Of Agreement With Seri Pajam Development Sdn Bhd For Collaboration On Power Plant Projects For Data Centres And Industrial Parks	CI
10-14	Hibiscus Petroleum to Develop Power Plant, Energy Projects	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,012	1,741	1,861	1,150	1,349	1,740	-	-
Change	-	-13.5%	6.89%	-38.18%	17.31%	28.96%	-	-
Enterprise Value (EV) ¹	2,021	1,644	1,922	1,150	1,670	2,299	2,248	2,241
Change	-	-18.67%	16.92%	-40.14%	45.17%	37.68%	-2.22%	-0.31%
P/E	3.28x	4.35x	4x	10.1x	3.74x	5.91x	5.75x	6.98x
PBR	0.93x	0.65x	0.6x	0.42x	0.46x	0.56x	0.51x	0.48x
PEG	-	-0.1x	0.2x	-0.1x	0x	-0.3x	2x	-0.4x
Capitalization / Revenue	1.19x	0.74x	0.69x	0.49x	0.58x	0.63x	0.81x	0.74x
EV / Revenue	1.19x	0.7x	0.71x	0.49x	0.71x	0.84x	1.04x	0.95x
EV / EBITDA	1.69x	1.29x	1.45x	1.13x	1.51x	1.72x	1.81x	2.12x
EV / EBIT	2.21x	2.08x	2.27x	2.31x	2.94x	2.69x	2.93x	4.15x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.025	0.05	0.075	0.09	-	0.1025	0.095	0.1
Rate of return	1%	2.31%	3.22%	5.77%	-	4.34%	4.03%	4.24%
EPS ²	0.7615	0.4975	0.5822	0.1539	0.4899	0.399	0.4105	0.338
Distribution rate	3.28%	10.1%	12.9%	58.5%	-	25.7%	23.1%	29.6%
Net sales ¹	1,697	2,345	2,716	2,333	2,342	2,749	2,158	2,350
EBITDA ¹	1,193	1,270	1,321	1,019	1,108	1,336	1,244	1,056
EBIT ¹	912.7	789.3	844.9	498.6	567.2	855	766.6	539.8
Net income ¹	613.1	400.5	467.1	117.5	361.3	303.3	307.1	249
Net Debt ¹	8.373	-97.16	61.04	-	320.5	559	507.9	501
Reference price ²	2.500	2.162	2.330	1.560	1.830	2.360	2.360	2.360
Nbr of stocks (in thousands)	804,967	804,967	798,582	737,395	737,395	737,395	-	-
Announcement Date	24/08/22	23/08/23	27/08/24	29/08/25	28/08/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HIBISCUS PETROLEUM	5.99x	0.84x	1.74x	4.29%	426M
CONOCOPHILLIPS	13.15x	2.65x	5.72x	2.24%	182B
CANADIAN NATURAL RESOURCES LIMITED	12.78x	3.49x	6.62x	3.23%	114B
EOG RESOURCES, INC.	9.03x	2.93x	4.85x	2.52%	85.85B
ADNOC GAS PLC	16.57x	3.85x	10.21x	5.64%	65.16B
OCCIDENTAL PETROLEUM CORPORATION	7.01x	2.53x	3.93x	1.62%	64.05B
CENOVUS ENERGY INC.	8.04x	1.4x	4.38x	1.9%	61.22B
ONEOK, INC.	16.4x	2.04x	10.44x	4.49%	60.75B
DEVON ENERGY CORPORATION	9.54x	2.61x	5.06x	2.16%	59.38B
DIAMONDBACK ENERGY, INC.	10.83x	3.44x	4.82x	2.11%	58B
Average	10.94x	2.58x	5.78x	3.02%	75.02B
Weighted average by Cap.	11.77x	2.81x	6.14x	2.8%