Highlights

[HIBISCS] QoQ Cumulative 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 -     -89.84%    YoY -     -86.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 394,344 209,717 134,297 58,236 261,273 186,808 117,566 124.57%
  QoQ % 88.04% 56.16% 130.61% -77.71% 39.86% 58.90% -
  Horiz. % 335.42% 178.38% 114.23% 49.53% 222.24% 158.90% 100.00%
PBT 244,467 104,398 22,829 9,722 62,007 34,304 17,513 482.55%
  QoQ % 134.17% 357.30% 134.82% -84.32% 80.76% 95.88% -
  Horiz. % 1,395.92% 596.12% 130.35% 55.51% 354.06% 195.88% 100.00%
Tax -40,755 563 -1,003 1,062 44,090 63,139 73,445 -
  QoQ % -7,338.90% 156.13% -194.44% -97.59% -30.17% -14.03% -
  Horiz. % -55.49% 0.77% -1.37% 1.45% 60.03% 85.97% 100.00%
NP 203,712 104,961 21,826 10,784 106,097 97,443 90,958 71.43%
  QoQ % 94.08% 380.90% 102.39% -89.84% 8.88% 7.13% -
  Horiz. % 223.96% 115.40% 24.00% 11.86% 116.64% 107.13% 100.00%
NP to SH 203,712 104,961 21,826 10,784 106,097 97,443 90,958 71.43%
  QoQ % 94.08% 380.90% 102.39% -89.84% 8.88% 7.13% -
  Horiz. % 223.96% 115.40% 24.00% 11.86% 116.64% 107.13% 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 190,632 104,756 112,471 47,452 155,176 89,365 26,608 272.98%
  QoQ % 81.98% -6.86% 137.02% -69.42% 73.64% 235.86% -
  Horiz. % 716.45% 393.70% 422.70% 178.34% 583.19% 335.86% 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 % 12.00 % 2.85 % 1.43 % 14.73 % 13.31 % 12.43 % 39.08%
  QoQ % 69.67% 321.05% 99.30% -90.29% 10.67% 7.08% -
  Horiz. % 163.80% 96.54% 22.93% 11.50% 118.50% 107.08% 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 13.19 8.77 3.94 18.49 13.27 8.35 107.20%
  QoQ % 88.25% 50.40% 122.59% -78.69% 39.34% 58.92% -
  Horiz. % 297.37% 157.96% 105.03% 47.19% 221.44% 158.92% 100.00%
EPS 13.19 6.87 1.45 0.73 7.51 6.92 6.54 59.83%
  QoQ % 91.99% 373.79% 98.63% -90.28% 8.53% 5.81% -
  Horiz. % 201.68% 105.05% 22.17% 11.16% 114.83% 105.81% 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 13.20 8.46 3.67 16.45 11.76 7.40 124.63%
  QoQ % 88.11% 56.03% 130.52% -77.69% 39.88% 58.92% -
  Horiz. % 335.54% 178.38% 114.32% 49.59% 222.30% 158.92% 100.00%
EPS 13.19 6.61 1.37 0.68 6.68 6.14 5.73 74.60%
  QoQ % 99.55% 382.48% 101.47% -89.82% 8.79% 7.16% -
  Horiz. % 230.19% 115.36% 23.91% 11.87% 116.58% 107.16% 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 6.22 10.21 16.36 2.22 3.35 4.91 -19.34%
  QoQ % -42.77% -39.08% -37.59% 636.94% -33.73% -31.77% -
  Horiz. % 72.51% 126.68% 207.94% 333.20% 45.21% 68.23% 100.00%
P/EPS 6.90 12.42 62.80 88.36 5.46 6.43 6.34 5.82%
  QoQ % -44.44% -80.22% -28.93% 1,518.32% -15.09% 1.42% -
  Horiz. % 108.83% 195.90% 990.54% 1,393.69% 86.12% 101.42% 100.00%
EY 14.49 8.05 1.59 1.13 18.32 15.55 15.76 -5.46%
  QoQ % 80.00% 406.29% 40.71% -93.83% 17.81% -1.33% -
  Horiz. % 91.94% 51.08% 10.09% 7.17% 116.24% 98.67% 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 6.63 11.00 18.64 2.30 3.32 6.52 -22.77%
  QoQ % -33.18% -39.73% -40.99% 710.43% -30.72% -49.08% -
  Horiz. % 67.94% 101.69% 168.71% 285.89% 35.28% 50.92% 100.00%
P/EPS 8.58 13.25 67.71 100.68 5.66 6.36 8.43 1.19%
  QoQ % -35.25% -80.43% -32.75% 1,678.80% -11.01% -24.56% -
  Horiz. % 101.78% 157.18% 803.20% 1,194.31% 67.14% 75.44% 100.00%
EY 11.66 7.54 1.48 0.99 17.67 15.73 11.86 -1.13%
  QoQ % 54.64% 409.46% 49.49% -94.40% 12.33% 32.63% -
  Horiz. % 98.31% 63.58% 12.48% 8.35% 148.99% 132.63% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers