Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2017-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -59.34%    YoY -     -86.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 394,344 279,622 268,594 232,944 261,273 249,077 235,132 41.29%
  QoQ % 41.03% 4.11% 15.30% -10.84% 4.90% 5.93% -
  Horiz. % 167.71% 118.92% 114.23% 99.07% 111.12% 105.93% 100.00%
PBT 244,467 139,197 45,658 38,888 62,007 45,738 35,026 266.52%
  QoQ % 75.63% 204.87% 17.41% -37.28% 35.57% 30.58% -
  Horiz. % 697.96% 397.41% 130.35% 111.03% 177.03% 130.58% 100.00%
Tax -40,755 750 -2,006 4,248 44,090 84,185 146,890 -
  QoQ % -5,529.17% 137.42% -147.22% -90.37% -47.63% -42.69% -
  Horiz. % -27.75% 0.51% -1.37% 2.89% 30.02% 57.31% 100.00%
NP 203,712 139,948 43,652 43,136 106,097 129,924 181,916 7.86%
  QoQ % 45.56% 220.60% 1.20% -59.34% -18.34% -28.58% -
  Horiz. % 111.98% 76.93% 24.00% 23.71% 58.32% 71.42% 100.00%
NP to SH 203,712 139,948 43,652 43,136 106,097 129,924 181,916 7.86%
  QoQ % 45.56% 220.60% 1.20% -59.34% -18.34% -28.58% -
  Horiz. % 111.98% 76.93% 24.00% 23.71% 58.32% 71.42% 100.00%
Tax Rate 16.67 % -0.54 % 4.39 % -10.92 % -71.10 % -184.06 % -419.37 % -
  QoQ % 3,187.04% -112.30% 140.20% 84.64% 61.37% 56.11% -
  Horiz. % -3.98% 0.13% -1.05% 2.60% 16.95% 43.89% 100.00%
Total Cost 190,632 139,674 224,942 189,808 155,176 119,153 53,216 134.67%
  QoQ % 36.48% -37.91% 18.51% 22.32% 30.23% 123.91% -
  Horiz. % 358.22% 262.47% 422.70% 356.67% 291.60% 223.91% 100.00%
Net Worth 1,000,584 874,475 765,753 753,402 720,498 732,230 731,916 23.25%
  QoQ % 14.42% 14.20% 1.64% 4.57% -1.60% 0.04% -
  Horiz. % 136.71% 119.48% 104.62% 102.94% 98.44% 100.04% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,000,584 874,475 765,753 753,402 720,498 732,230 731,916 23.25%
  QoQ % 14.42% 14.20% 1.64% 4.57% -1.60% 0.04% -
  Horiz. % 136.71% 119.48% 104.62% 102.94% 98.44% 100.04% 100.00%
NOSH 1,588,228 1,589,956 1,531,506 1,477,260 1,412,742 1,408,135 1,407,531 8.41%
  QoQ % -0.11% 3.82% 3.67% 4.57% 0.33% 0.04% -
  Horiz. % 112.84% 112.96% 108.81% 104.95% 100.37% 100.04% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 51.66 % 50.05 % 16.25 % 18.52 % 40.61 % 52.16 % 77.37 % -23.66%
  QoQ % 3.22% 208.00% -12.26% -54.40% -22.14% -32.58% -
  Horiz. % 66.77% 64.69% 21.00% 23.94% 52.49% 67.42% 100.00%
ROE 20.36 % 16.00 % 5.70 % 5.73 % 14.73 % 17.74 % 24.85 % -12.47%
  QoQ % 27.25% 180.70% -0.52% -61.10% -16.97% -28.61% -
  Horiz. % 81.93% 64.39% 22.94% 23.06% 59.28% 71.39% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.83 17.59 17.54 15.77 18.49 17.69 16.71 30.31%
  QoQ % 41.16% 0.29% 11.22% -14.71% 4.52% 5.86% -
  Horiz. % 148.59% 105.27% 104.97% 94.37% 110.65% 105.86% 100.00%
EPS 13.19 9.16 2.90 2.92 7.51 9.23 13.08 0.56%
  QoQ % 44.00% 215.86% -0.68% -61.12% -18.63% -29.43% -
  Horiz. % 100.84% 70.03% 22.17% 22.32% 57.42% 70.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6300 0.5500 0.5000 0.5100 0.5100 0.5200 0.5200 13.69%
  QoQ % 14.55% 10.00% -1.96% 0.00% -1.92% 0.00% -
  Horiz. % 121.15% 105.77% 96.15% 98.08% 98.08% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.83 17.61 16.91 14.67 16.45 15.68 14.80 41.33%
  QoQ % 41.00% 4.14% 15.27% -10.82% 4.91% 5.95% -
  Horiz. % 167.77% 118.99% 114.26% 99.12% 111.15% 105.95% 100.00%
EPS 13.19 8.81 2.75 2.72 6.68 8.18 11.45 9.92%
  QoQ % 49.72% 220.36% 1.10% -59.28% -18.34% -28.56% -
  Horiz. % 115.20% 76.94% 24.02% 23.76% 58.34% 71.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6300 0.5506 0.4821 0.4744 0.4536 0.4610 0.4608 23.25%
  QoQ % 14.42% 14.21% 1.62% 4.59% -1.61% 0.04% -
  Horiz. % 136.72% 119.49% 104.62% 102.95% 98.44% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8850 0.8200 0.8950 0.6450 0.4100 0.4450 0.4100 -
P/RPS 3.56 4.66 5.10 4.09 2.22 2.52 2.45 28.38%
  QoQ % -23.61% -8.63% 24.69% 84.23% -11.90% 2.86% -
  Horiz. % 145.31% 190.20% 208.16% 166.94% 90.61% 102.86% 100.00%
P/EPS 6.90 9.32 31.40 22.09 5.46 4.82 3.17 68.19%
  QoQ % -25.97% -70.32% 42.15% 304.58% 13.28% 52.05% -
  Horiz. % 217.67% 294.01% 990.54% 696.85% 172.24% 152.05% 100.00%
EY 14.49 10.73 3.18 4.53 18.32 20.73 31.52 -40.52%
  QoQ % 35.04% 237.42% -29.80% -75.27% -11.63% -34.23% -
  Horiz. % 45.97% 34.04% 10.09% 14.37% 58.12% 65.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 1.49 1.79 1.26 0.80 0.86 0.79 46.60%
  QoQ % -6.04% -16.76% 42.06% 57.50% -6.98% 8.86% -
  Horiz. % 177.22% 188.61% 226.58% 159.49% 101.27% 108.86% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 24/05/17 22/02/17 -
Price 1.1000 0.8750 0.9650 0.7350 0.4250 0.4400 0.5450 -
P/RPS 4.43 4.98 5.50 4.66 2.30 2.49 3.26 22.75%
  QoQ % -11.04% -9.45% 18.03% 102.61% -7.63% -23.62% -
  Horiz. % 135.89% 152.76% 168.71% 142.94% 70.55% 76.38% 100.00%
P/EPS 8.58 9.94 33.86 25.17 5.66 4.77 4.22 60.70%
  QoQ % -13.68% -70.64% 34.53% 344.70% 18.66% 13.03% -
  Horiz. % 203.32% 235.55% 802.37% 596.45% 134.12% 113.03% 100.00%
EY 11.66 10.06 2.95 3.97 17.67 20.97 23.71 -37.78%
  QoQ % 15.90% 241.02% -25.69% -77.53% -15.74% -11.56% -
  Horiz. % 49.18% 42.43% 12.44% 16.74% 74.53% 88.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.75 1.59 1.93 1.44 0.83 0.85 1.05 40.70%
  QoQ % 10.06% -17.62% 34.03% 73.49% -2.35% -19.05% -
  Horiz. % 166.67% 151.43% 183.81% 137.14% 79.05% 80.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

219  429  566  968 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.355-0.035 
 ISTONE 0.215-0.03 
 GPACKET-WB 0.120.00 
 NETX 0.0150.00 
 ARMADA 0.23-0.01 
 HSI-H6R 0.39+0.005 
 KNM-WB 0.275-0.015 
 GPACKET 0.445+0.04 
 IMPIANA 0.0250.00 
 VELESTO-WA 0.135-0.01 
Partners & Brokers