Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2018-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 19-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -24.95%    YoY -     587.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 988,303 1,001,645 1,050,226 1,439,820 394,344 279,622 268,594 138.91%
  QoQ % -1.33% -4.63% -27.06% 265.12% 41.03% 4.11% -
  Horiz. % 367.95% 372.92% 391.01% 536.06% 146.82% 104.11% 100.00%
PBT 391,467 398,806 434,272 660,840 244,467 139,197 45,658 320.56%
  QoQ % -1.84% -8.17% -34.28% 170.32% 75.63% 204.87% -
  Horiz. % 857.39% 873.47% 951.14% 1,447.37% 535.43% 304.87% 100.00%
Tax -161,457 -125,090 -134,060 -260,836 -40,755 750 -2,006 1,779.21%
  QoQ % -29.07% 6.69% 48.60% -540.01% -5,529.17% 137.42% -
  Horiz. % 8,048.70% 6,235.83% 6,682.95% 13,002.79% 2,031.66% -37.42% 100.00%
NP 230,010 273,716 300,212 400,004 203,712 139,948 43,652 203.73%
  QoQ % -15.97% -8.83% -24.95% 96.36% 45.56% 220.60% -
  Horiz. % 526.92% 627.04% 687.74% 916.35% 466.67% 320.60% 100.00%
NP to SH 230,010 273,716 300,212 400,004 203,712 139,948 43,652 203.73%
  QoQ % -15.97% -8.83% -24.95% 96.36% 45.56% 220.60% -
  Horiz. % 526.92% 627.04% 687.74% 916.35% 466.67% 320.60% 100.00%
Tax Rate 41.24 % 31.37 % 30.87 % 39.47 % 16.67 % -0.54 % 4.39 % 347.04%
  QoQ % 31.46% 1.62% -21.79% 136.77% 3,187.04% -112.30% -
  Horiz. % 939.41% 714.58% 703.19% 899.09% 379.73% -12.30% 100.00%
Total Cost 758,293 727,929 750,014 1,039,816 190,632 139,674 224,942 125.33%
  QoQ % 4.17% -2.94% -27.87% 445.46% 36.48% -37.91% -
  Horiz. % 337.11% 323.61% 333.43% 462.26% 84.75% 62.09% 100.00%
Net Worth 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 37.93%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.42% 14.20% -
  Horiz. % 161.78% 157.63% 151.41% 145.19% 130.67% 114.20% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 37.93%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.42% 14.20% -
  Horiz. % 161.78% 157.63% 151.41% 145.19% 130.67% 114.20% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,589,956 1,531,506 2.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.11% 3.82% -
  Horiz. % 103.70% 103.70% 103.70% 103.70% 103.70% 103.82% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 23.27 % 27.33 % 28.59 % 27.78 % 51.66 % 50.05 % 16.25 % 27.13%
  QoQ % -14.86% -4.41% 2.92% -46.23% 3.22% 208.00% -
  Horiz. % 143.20% 168.18% 175.94% 170.95% 317.91% 308.00% 100.00%
ROE 18.57 % 22.68 % 25.89 % 35.98 % 20.36 % 16.00 % 5.70 % 120.24%
  QoQ % -18.12% -12.40% -28.04% 76.72% 27.25% 180.70% -
  Horiz. % 325.79% 397.89% 454.21% 631.23% 357.19% 280.70% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.23 63.07 66.13 90.66 24.83 17.59 17.54 133.16%
  QoQ % -1.33% -4.63% -27.06% 265.12% 41.16% 0.29% -
  Horiz. % 354.79% 359.58% 377.02% 516.88% 141.56% 100.29% 100.00%
EPS 14.48 17.24 18.90 25.20 13.19 9.16 2.90 192.99%
  QoQ % -16.01% -8.78% -25.00% 91.05% 44.00% 215.86% -
  Horiz. % 499.31% 594.48% 651.72% 868.97% 454.83% 315.86% 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 0.7800 0.7600 0.7300 0.7000 0.6300 0.5500 0.5000 34.62%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.55% 10.00% -
  Horiz. % 156.00% 152.00% 146.00% 140.00% 126.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.23 63.07 66.13 90.66 24.83 17.61 16.91 138.93%
  QoQ % -1.33% -4.63% -27.06% 265.12% 41.00% 4.14% -
  Horiz. % 368.01% 372.97% 391.07% 536.13% 146.84% 104.14% 100.00%
EPS 14.48 17.24 18.90 25.20 13.19 8.81 2.75 203.58%
  QoQ % -16.01% -8.78% -25.00% 91.05% 49.72% 220.36% -
  Horiz. % 526.55% 626.91% 687.27% 916.36% 479.64% 320.36% 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 0.7800 0.7600 0.7300 0.7000 0.6300 0.5506 0.4821 37.94%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.42% 14.21% -
  Horiz. % 161.79% 157.64% 151.42% 145.20% 130.68% 114.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.0700 1.0700 0.8400 1.2600 0.8850 0.8200 0.8950 -
P/RPS 1.72 1.70 1.27 1.39 3.56 4.66 5.10 -51.65%
  QoQ % 1.18% 33.86% -8.63% -60.96% -23.61% -8.63% -
  Horiz. % 33.73% 33.33% 24.90% 27.25% 69.80% 91.37% 100.00%
P/EPS 7.39 6.21 4.44 5.00 6.90 9.32 31.40 -61.98%
  QoQ % 19.00% 39.86% -11.20% -27.54% -25.97% -70.32% -
  Horiz. % 23.54% 19.78% 14.14% 15.92% 21.97% 29.68% 100.00%
EY 13.53 16.11 22.50 19.99 14.49 10.73 3.18 163.27%
  QoQ % -16.01% -28.40% 12.56% 37.96% 35.04% 237.42% -
  Horiz. % 425.47% 506.60% 707.55% 628.62% 455.66% 337.42% 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 1.37 1.41 1.15 1.80 1.40 1.49 1.79 -16.37%
  QoQ % -2.84% 22.61% -36.11% 28.57% -6.04% -16.76% -
  Horiz. % 76.54% 78.77% 64.25% 100.56% 78.21% 83.24% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 28/05/18 21/02/18 -
Price 1.0100 1.0200 1.0500 0.9850 1.1000 0.8750 0.9650 -
P/RPS 1.62 1.62 1.59 1.09 4.43 4.98 5.50 -55.83%
  QoQ % 0.00% 1.89% 45.87% -75.40% -11.04% -9.45% -
  Horiz. % 29.45% 29.45% 28.91% 19.82% 80.55% 90.55% 100.00%
P/EPS 6.97 5.92 5.55 3.91 8.58 9.94 33.86 -65.24%
  QoQ % 17.74% 6.67% 41.94% -54.43% -13.68% -70.64% -
  Horiz. % 20.58% 17.48% 16.39% 11.55% 25.34% 29.36% 100.00%
EY 14.34 16.90 18.00 25.57 11.66 10.06 2.95 187.79%
  QoQ % -15.15% -6.11% -29.61% 119.30% 15.90% 241.02% -
  Horiz. % 486.10% 572.88% 610.17% 866.78% 395.25% 341.02% 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 1.29 1.34 1.44 1.41 1.75 1.59 1.93 -23.61%
  QoQ % -3.73% -6.94% 2.13% -19.43% 10.06% -17.62% -
  Horiz. % 66.84% 69.43% 74.61% 73.06% 90.67% 82.38% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers