Highlights

[HIBISCS] QoQ Cumulative Quarter Result on 2019-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     12.04%    YoY -     12.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 607,009 431,145 159,299 988,303 751,234 525,113 359,955 41.63%
  QoQ % 40.79% 170.65% -83.88% 31.56% 43.06% 45.88% -
  Horiz. % 168.63% 119.78% 44.26% 274.56% 208.70% 145.88% 100.00%
PBT 179,600 129,895 38,644 391,467 299,105 217,136 165,210 5.72%
  QoQ % 38.27% 236.13% -90.13% 30.88% 37.75% 31.43% -
  Horiz. % 108.71% 78.62% 23.39% 236.95% 181.05% 131.43% 100.00%
Tax -83,659 -62,419 -22,416 -161,457 -93,818 -67,030 -65,209 18.05%
  QoQ % -34.03% -178.46% 86.12% -72.10% -39.96% -2.79% -
  Horiz. % 128.29% 95.72% 34.38% 247.60% 143.87% 102.79% 100.00%
NP 95,941 67,476 16,228 230,010 205,287 150,106 100,001 -2.72%
  QoQ % 42.19% 315.80% -92.94% 12.04% 36.76% 50.10% -
  Horiz. % 95.94% 67.48% 16.23% 230.01% 205.28% 150.10% 100.00%
NP to SH 95,941 67,476 16,228 230,010 205,287 150,106 100,001 -2.72%
  QoQ % 42.19% 315.80% -92.94% 12.04% 36.76% 50.10% -
  Horiz. % 95.94% 67.48% 16.23% 230.01% 205.28% 150.10% 100.00%
Tax Rate 46.58 % 48.05 % 58.01 % 41.24 % 31.37 % 30.87 % 39.47 % 11.66%
  QoQ % -3.06% -17.17% 40.66% 31.46% 1.62% -21.79% -
  Horiz. % 118.01% 121.74% 146.97% 104.48% 79.48% 78.21% 100.00%
Total Cost 511,068 363,669 143,071 758,293 545,947 375,007 259,954 56.87%
  QoQ % 40.53% 154.19% -81.13% 38.89% 45.58% 44.26% -
  Horiz. % 196.60% 139.90% 55.04% 291.70% 210.02% 144.26% 100.00%
Net Worth 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 14.70%
  QoQ % 6.17% 2.53% 1.28% 2.63% 4.11% 4.29% -
  Horiz. % 122.86% 115.71% 112.86% 111.43% 108.57% 104.29% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 14.70%
  QoQ % 6.17% 2.53% 1.28% 2.63% 4.11% 4.29% -
  Horiz. % 122.86% 115.71% 112.86% 111.43% 108.57% 104.29% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 15.81 % 15.65 % 10.19 % 23.27 % 27.33 % 28.59 % 27.78 % -31.30%
  QoQ % 1.02% 53.58% -56.21% -14.86% -4.41% 2.92% -
  Horiz. % 56.91% 56.34% 36.68% 83.77% 98.38% 102.92% 100.00%
ROE 7.02 % 5.25 % 1.29 % 18.57 % 17.01 % 12.95 % 8.99 % -15.19%
  QoQ % 33.71% 306.98% -93.05% 9.17% 31.35% 44.05% -
  Horiz. % 78.09% 58.40% 14.35% 206.56% 189.21% 144.05% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 38.22 27.15 10.03 62.23 47.30 33.06 22.66 41.65%
  QoQ % 40.77% 170.69% -83.88% 31.56% 43.07% 45.90% -
  Horiz. % 168.67% 119.81% 44.26% 274.62% 208.74% 145.90% 100.00%
EPS 6.04 4.25 1.02 14.48 12.93 9.45 6.30 -2.77%
  QoQ % 42.12% 316.67% -92.96% 11.99% 36.83% 50.00% -
  Horiz. % 95.87% 67.46% 16.19% 229.84% 205.24% 150.00% 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 0.8600 0.8100 0.7900 0.7800 0.7600 0.7300 0.7000 14.70%
  QoQ % 6.17% 2.53% 1.28% 2.63% 4.11% 4.29% -
  Horiz. % 122.86% 115.71% 112.86% 111.43% 108.57% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,727,389
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 35.14 24.96 9.22 57.21 43.49 30.40 20.84 41.62%
  QoQ % 40.79% 170.72% -83.88% 31.55% 43.06% 45.87% -
  Horiz. % 168.62% 119.77% 44.24% 274.52% 208.69% 145.87% 100.00%
EPS 5.55 3.91 0.94 13.32 11.88 8.69 5.79 -2.78%
  QoQ % 41.94% 315.96% -92.94% 12.12% 36.71% 50.09% -
  Horiz. % 95.85% 67.53% 16.23% 230.05% 205.18% 150.09% 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 0.7907 0.7447 0.7264 0.7172 0.6988 0.6712 0.6436 14.69%
  QoQ % 6.18% 2.52% 1.28% 2.63% 4.11% 4.29% -
  Horiz. % 122.86% 115.71% 112.87% 111.44% 108.58% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.3400 0.9400 0.9550 1.0700 1.0700 0.8400 1.2600 -
P/RPS 0.89 3.46 9.52 1.72 2.26 2.54 5.56 -70.49%
  QoQ % -74.28% -63.66% 453.49% -23.89% -11.02% -54.32% -
  Horiz. % 16.01% 62.23% 171.22% 30.94% 40.65% 45.68% 100.00%
P/EPS 5.63 22.13 93.47 7.39 8.28 8.89 20.01 -57.03%
  QoQ % -74.56% -76.32% 1,164.82% -10.75% -6.86% -55.57% -
  Horiz. % 28.14% 110.59% 467.12% 36.93% 41.38% 44.43% 100.00%
EY 17.77 4.52 1.07 13.53 12.08 11.25 5.00 132.71%
  QoQ % 293.14% 322.43% -92.09% 12.00% 7.38% 125.00% -
  Horiz. % 355.40% 90.40% 21.40% 270.60% 241.60% 225.00% 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 0.40 1.16 1.21 1.37 1.41 1.15 1.80 -63.28%
  QoQ % -65.52% -4.13% -11.68% -2.84% 22.61% -36.11% -
  Horiz. % 22.22% 64.44% 67.22% 76.11% 78.33% 63.89% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 25/02/20 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 -
Price 0.6050 0.8800 0.9150 1.0100 1.0200 1.0500 0.9850 -
P/RPS 1.58 3.24 9.12 1.62 2.16 3.18 4.35 -49.06%
  QoQ % -51.23% -64.47% 462.96% -25.00% -32.08% -26.90% -
  Horiz. % 36.32% 74.48% 209.66% 37.24% 49.66% 73.10% 100.00%
P/EPS 10.02 20.71 89.55 6.97 7.89 11.11 15.64 -25.66%
  QoQ % -51.62% -76.87% 1,184.79% -11.66% -28.98% -28.96% -
  Horiz. % 64.07% 132.42% 572.57% 44.57% 50.45% 71.04% 100.00%
EY 9.98 4.83 1.12 14.34 12.67 9.00 6.39 34.58%
  QoQ % 106.63% 331.25% -92.19% 13.18% 40.78% 40.85% -
  Horiz. % 156.18% 75.59% 17.53% 224.41% 198.28% 140.85% 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 0.70 1.09 1.16 1.29 1.34 1.44 1.41 -37.28%
  QoQ % -35.78% -6.03% -10.08% -3.73% -6.94% 2.13% -
  Horiz. % 49.65% 77.30% 82.27% 91.49% 95.04% 102.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS