Valuation Hibiscus Petroleum

Stocks

Delayed BURSA MALAYSIA 12:27:31 2026-10-27 am EDT			5-day change	1st Jan Change
2.400 ^MYR	+1.69%		+1.27%	+60.00%

Oct. 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
Oct. 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	8/24/22	8/23/23	8/27/24	8/29/25	8/28/26	-	-	-

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%	431M
CONOCOPHILLIPS	13.15x	2.65x	5.72x	2.24%	181B
CANADIAN NATURAL RESOURCES LIMITED	12.78x	3.49x	6.62x	3.23%	114B
EOG RESOURCES, INC.	9.03x	2.93x	4.85x	2.52%	85.51B
ADNOC GAS PLC	16.57x	3.85x	10.21x	5.64%	66.21B
OCCIDENTAL PETROLEUM CORPORATION	7.01x	2.53x	3.93x	1.62%	64.15B
CENOVUS ENERGY INC.	8.04x	1.4x	4.38x	1.9%	60.63B
ONEOK, INC.	16.4x	2.04x	10.44x	4.49%	60.41B
DEVON ENERGY CORPORATION	9.54x	2.61x	5.06x	2.16%	59.09B
DIAMONDBACK ENERGY, INC.	10.83x	3.44x	4.82x	2.11%	57.62B
Average	10.94x	2.58x	5.78x	3.02%	74.89B
Weighted average by Cap.	11.78x	2.81x	6.15x	2.81%