Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2017-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     1.20%    YoY -     -76.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,439,820 394,344 279,622 268,594 232,944 261,273 249,077 221.75%
  QoQ % 265.12% 41.03% 4.11% 15.30% -10.84% 4.90% -
  Horiz. % 578.06% 158.32% 112.26% 107.84% 93.52% 104.90% 100.00%
PBT 660,840 244,467 139,197 45,658 38,888 62,007 45,738 492.25%
  QoQ % 170.32% 75.63% 204.87% 17.41% -37.28% 35.57% -
  Horiz. % 1,444.82% 534.49% 304.33% 99.82% 85.02% 135.57% 100.00%
Tax -260,836 -40,755 750 -2,006 4,248 44,090 84,185 -
  QoQ % -540.01% -5,529.17% 137.42% -147.22% -90.37% -47.63% -
  Horiz. % -309.84% -48.41% 0.89% -2.38% 5.05% 52.37% 100.00%
NP 400,004 203,712 139,948 43,652 43,136 106,097 129,924 111.49%
  QoQ % 96.36% 45.56% 220.60% 1.20% -59.34% -18.34% -
  Horiz. % 307.88% 156.79% 107.72% 33.60% 33.20% 81.66% 100.00%
NP to SH 400,004 203,712 139,948 43,652 43,136 106,097 129,924 111.49%
  QoQ % 96.36% 45.56% 220.60% 1.20% -59.34% -18.34% -
  Horiz. % 307.88% 156.79% 107.72% 33.60% 33.20% 81.66% 100.00%
Tax Rate 39.47 % 16.67 % -0.54 % 4.39 % -10.92 % -71.10 % -184.06 % -
  QoQ % 136.77% 3,187.04% -112.30% 140.20% 84.64% 61.37% -
  Horiz. % -21.44% -9.06% 0.29% -2.39% 5.93% 38.63% 100.00%
Total Cost 1,039,816 190,632 139,674 224,942 189,808 155,176 119,153 323.31%
  QoQ % 445.46% 36.48% -37.91% 18.51% 22.32% 30.23% -
  Horiz. % 872.67% 159.99% 117.22% 188.78% 159.30% 130.23% 100.00%
Net Worth 1,111,760 1,000,584 874,475 765,753 753,402 720,498 732,230 32.07%
  QoQ % 11.11% 14.42% 14.20% 1.64% 4.57% -1.60% -
  Horiz. % 151.83% 136.65% 119.43% 104.58% 102.89% 98.40% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,111,760 1,000,584 874,475 765,753 753,402 720,498 732,230 32.07%
  QoQ % 11.11% 14.42% 14.20% 1.64% 4.57% -1.60% -
  Horiz. % 151.83% 136.65% 119.43% 104.58% 102.89% 98.40% 100.00%
NOSH 1,588,228 1,588,228 1,589,956 1,531,506 1,477,260 1,412,742 1,408,135 8.35%
  QoQ % 0.00% -0.11% 3.82% 3.67% 4.57% 0.33% -
  Horiz. % 112.79% 112.79% 112.91% 108.76% 104.91% 100.33% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 27.78 % 51.66 % 50.05 % 16.25 % 18.52 % 40.61 % 52.16 % -34.27%
  QoQ % -46.23% 3.22% 208.00% -12.26% -54.40% -22.14% -
  Horiz. % 53.26% 99.04% 95.95% 31.15% 35.51% 77.86% 100.00%
ROE 35.98 % 20.36 % 16.00 % 5.70 % 5.73 % 14.73 % 17.74 % 60.16%
  QoQ % 76.72% 27.25% 180.70% -0.52% -61.10% -16.97% -
  Horiz. % 202.82% 114.77% 90.19% 32.13% 32.30% 83.03% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 90.66 24.83 17.59 17.54 15.77 18.49 17.69 196.96%
  QoQ % 265.12% 41.16% 0.29% 11.22% -14.71% 4.52% -
  Horiz. % 512.49% 140.36% 99.43% 99.15% 89.15% 104.52% 100.00%
EPS 25.20 13.19 9.16 2.90 2.92 7.51 9.23 95.22%
  QoQ % 91.05% 44.00% 215.86% -0.68% -61.12% -18.63% -
  Horiz. % 273.02% 142.90% 99.24% 31.42% 31.64% 81.37% 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 0.7000 0.6300 0.5500 0.5000 0.5100 0.5100 0.5200 21.89%
  QoQ % 11.11% 14.55% 10.00% -1.96% 0.00% -1.92% -
  Horiz. % 134.62% 121.15% 105.77% 96.15% 98.08% 98.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 90.66 24.83 17.61 16.91 14.67 16.45 15.68 221.80%
  QoQ % 265.12% 41.00% 4.14% 15.27% -10.82% 4.91% -
  Horiz. % 578.19% 158.35% 112.31% 107.84% 93.56% 104.91% 100.00%
EPS 25.20 13.19 8.81 2.75 2.72 6.68 8.18 111.58%
  QoQ % 91.05% 49.72% 220.36% 1.10% -59.28% -18.34% -
  Horiz. % 308.07% 161.25% 107.70% 33.62% 33.25% 81.66% 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 0.7000 0.6300 0.5506 0.4821 0.4744 0.4536 0.4610 32.08%
  QoQ % 11.11% 14.42% 14.21% 1.62% 4.59% -1.61% -
  Horiz. % 151.84% 136.66% 119.44% 104.58% 102.91% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2600 0.8850 0.8200 0.8950 0.6450 0.4100 0.4450 -
P/RPS 1.39 3.56 4.66 5.10 4.09 2.22 2.52 -32.72%
  QoQ % -60.96% -23.61% -8.63% 24.69% 84.23% -11.90% -
  Horiz. % 55.16% 141.27% 184.92% 202.38% 162.30% 88.10% 100.00%
P/EPS 5.00 6.90 9.32 31.40 22.09 5.46 4.82 2.47%
  QoQ % -27.54% -25.97% -70.32% 42.15% 304.58% 13.28% -
  Horiz. % 103.73% 143.15% 193.36% 651.45% 458.30% 113.28% 100.00%
EY 19.99 14.49 10.73 3.18 4.53 18.32 20.73 -2.39%
  QoQ % 37.96% 35.04% 237.42% -29.80% -75.27% -11.63% -
  Horiz. % 96.43% 69.90% 51.76% 15.34% 21.85% 88.37% 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 1.80 1.40 1.49 1.79 1.26 0.80 0.86 63.55%
  QoQ % 28.57% -6.04% -16.76% 42.06% 57.50% -6.98% -
  Horiz. % 209.30% 162.79% 173.26% 208.14% 146.51% 93.02% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 24/05/17 -
Price 0.9850 1.1000 0.8750 0.9650 0.7350 0.4250 0.4400 -
P/RPS 1.09 4.43 4.98 5.50 4.66 2.30 2.49 -42.32%
  QoQ % -75.40% -11.04% -9.45% 18.03% 102.61% -7.63% -
  Horiz. % 43.78% 177.91% 200.00% 220.88% 187.15% 92.37% 100.00%
P/EPS 3.91 8.58 9.94 33.86 25.17 5.66 4.77 -12.40%
  QoQ % -54.43% -13.68% -70.64% 34.53% 344.70% 18.66% -
  Horiz. % 81.97% 179.87% 208.39% 709.85% 527.67% 118.66% 100.00%
EY 25.57 11.66 10.06 2.95 3.97 17.67 20.97 14.12%
  QoQ % 119.30% 15.90% 241.02% -25.69% -77.53% -15.74% -
  Horiz. % 121.94% 55.60% 47.97% 14.07% 18.93% 84.26% 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 1.41 1.75 1.59 1.93 1.44 0.83 0.85 40.09%
  QoQ % -19.43% 10.06% -17.62% 34.03% 73.49% -2.35% -
  Horiz. % 165.88% 205.88% 187.06% 227.06% 169.41% 97.65% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers