Highlights

[HIBISCS] QoQ Cumulative 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 -     50.10%    YoY -     587.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 159,299 988,303 751,234 525,113 359,955 394,344 209,717 -16.74%
  QoQ % -83.88% 31.56% 43.06% 45.88% -8.72% 88.04% -
  Horiz. % 75.96% 471.26% 358.21% 250.39% 171.64% 188.04% 100.00%
PBT 38,644 391,467 299,105 217,136 165,210 244,467 104,398 -48.42%
  QoQ % -90.13% 30.88% 37.75% 31.43% -32.42% 134.17% -
  Horiz. % 37.02% 374.98% 286.50% 207.99% 158.25% 234.17% 100.00%
Tax -22,416 -161,457 -93,818 -67,030 -65,209 -40,755 563 -
  QoQ % 86.12% -72.10% -39.96% -2.79% -60.00% -7,338.90% -
  Horiz. % -3,981.53% -28,677.97% -16,663.94% -11,905.86% -11,582.42% -7,238.90% 100.00%
NP 16,228 230,010 205,287 150,106 100,001 203,712 104,961 -71.16%
  QoQ % -92.94% 12.04% 36.76% 50.10% -50.91% 94.08% -
  Horiz. % 15.46% 219.14% 195.58% 143.01% 95.27% 194.08% 100.00%
NP to SH 16,228 230,010 205,287 150,106 100,001 203,712 104,961 -71.16%
  QoQ % -92.94% 12.04% 36.76% 50.10% -50.91% 94.08% -
  Horiz. % 15.46% 219.14% 195.58% 143.01% 95.27% 194.08% 100.00%
Tax Rate 58.01 % 41.24 % 31.37 % 30.87 % 39.47 % 16.67 % -0.54 % -
  QoQ % 40.66% 31.46% 1.62% -21.79% 136.77% 3,187.04% -
  Horiz. % -10,742.59% -7,637.04% -5,809.26% -5,716.67% -7,309.26% -3,087.04% 100.00%
Total Cost 143,071 758,293 545,947 375,007 259,954 190,632 104,756 23.07%
  QoQ % -81.13% 38.89% 45.58% 44.26% 36.36% 81.98% -
  Horiz. % 136.58% 723.87% 521.16% 357.98% 248.15% 181.98% 100.00%
Net Worth 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 27.18%
  QoQ % 1.28% 2.63% 4.11% 4.29% 11.11% 14.42% -
  Horiz. % 143.48% 141.66% 138.03% 132.58% 127.13% 114.42% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 27.18%
  QoQ % 1.28% 2.63% 4.11% 4.29% 11.11% 14.42% -
  Horiz. % 143.48% 141.66% 138.03% 132.58% 127.13% 114.42% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,589,956 -0.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.11% -
  Horiz. % 99.89% 99.89% 99.89% 99.89% 99.89% 99.89% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.19 % 23.27 % 27.33 % 28.59 % 27.78 % 51.66 % 50.05 % -65.36%
  QoQ % -56.21% -14.86% -4.41% 2.92% -46.23% 3.22% -
  Horiz. % 20.36% 46.49% 54.61% 57.12% 55.50% 103.22% 100.00%
ROE 1.29 % 18.57 % 17.01 % 12.95 % 8.99 % 20.36 % 12.00 % -77.36%
  QoQ % -93.05% 9.17% 31.35% 44.05% -55.84% 69.67% -
  Horiz. % 10.75% 154.75% 141.75% 107.92% 74.92% 169.67% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.03 62.23 47.30 33.06 22.66 24.83 13.19 -16.67%
  QoQ % -83.88% 31.56% 43.07% 45.90% -8.74% 88.25% -
  Horiz. % 76.04% 471.80% 358.61% 250.64% 171.80% 188.25% 100.00%
EPS 1.02 14.48 12.93 9.45 6.30 13.19 6.87 -71.93%
  QoQ % -92.96% 11.99% 36.83% 50.00% -52.24% 91.99% -
  Horiz. % 14.85% 210.77% 188.21% 137.55% 91.70% 191.99% 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 0.7900 0.7800 0.7600 0.7300 0.7000 0.6300 0.5500 27.28%
  QoQ % 1.28% 2.63% 4.11% 4.29% 11.11% 14.55% -
  Horiz. % 143.64% 141.82% 138.18% 132.73% 127.27% 114.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.03 62.23 47.30 33.06 22.66 24.83 13.20 -16.72%
  QoQ % -83.88% 31.56% 43.07% 45.90% -8.74% 88.11% -
  Horiz. % 75.98% 471.44% 358.33% 250.45% 171.67% 188.11% 100.00%
EPS 1.02 14.48 12.93 9.45 6.30 13.19 6.61 -71.20%
  QoQ % -92.96% 11.99% 36.83% 50.00% -52.24% 99.55% -
  Horiz. % 15.43% 219.06% 195.61% 142.97% 95.31% 199.55% 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 0.7900 0.7800 0.7600 0.7300 0.7000 0.6300 0.5506 27.18%
  QoQ % 1.28% 2.63% 4.11% 4.29% 11.11% 14.42% -
  Horiz. % 143.48% 141.66% 138.03% 132.58% 127.13% 114.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.9550 1.0700 1.0700 0.8400 1.2600 0.8850 0.8200 -
P/RPS 9.52 1.72 2.26 2.54 5.56 3.56 6.22 32.78%
  QoQ % 453.49% -23.89% -11.02% -54.32% 56.18% -42.77% -
  Horiz. % 153.05% 27.65% 36.33% 40.84% 89.39% 57.23% 100.00%
P/EPS 93.47 7.39 8.28 8.89 20.01 6.90 12.42 283.56%
  QoQ % 1,164.82% -10.75% -6.86% -55.57% 190.00% -44.44% -
  Horiz. % 752.58% 59.50% 66.67% 71.58% 161.11% 55.56% 100.00%
EY 1.07 13.53 12.08 11.25 5.00 14.49 8.05 -73.92%
  QoQ % -92.09% 12.00% 7.38% 125.00% -65.49% 80.00% -
  Horiz. % 13.29% 168.07% 150.06% 139.75% 62.11% 180.00% 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 1.21 1.37 1.41 1.15 1.80 1.40 1.49 -12.95%
  QoQ % -11.68% -2.84% 22.61% -36.11% 28.57% -6.04% -
  Horiz. % 81.21% 91.95% 94.63% 77.18% 120.81% 93.96% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 28/05/18 -
Price 0.9150 1.0100 1.0200 1.0500 0.9850 1.1000 0.8750 -
P/RPS 9.12 1.62 2.16 3.18 4.35 4.43 6.63 23.66%
  QoQ % 462.96% -25.00% -32.08% -26.90% -1.81% -33.18% -
  Horiz. % 137.56% 24.43% 32.58% 47.96% 65.61% 66.82% 100.00%
P/EPS 89.55 6.97 7.89 11.11 15.64 8.58 13.25 257.05%
  QoQ % 1,184.79% -11.66% -28.98% -28.96% 82.28% -35.25% -
  Horiz. % 675.85% 52.60% 59.55% 83.85% 118.04% 64.75% 100.00%
EY 1.12 14.34 12.67 9.00 6.39 11.66 7.54 -71.92%
  QoQ % -92.19% 13.18% 40.78% 40.85% -45.20% 54.64% -
  Horiz. % 14.85% 190.19% 168.04% 119.36% 84.75% 154.64% 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 1.16 1.29 1.34 1.44 1.41 1.75 1.59 -18.94%
  QoQ % -10.08% -3.73% -6.94% 2.13% -19.43% 10.06% -
  Horiz. % 72.96% 81.13% 84.28% 90.57% 88.68% 110.06% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers