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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 525,113 359,955 394,344 209,717 134,297 58,236 261,273 59.06%
  QoQ % 45.88% -8.72% 88.04% 56.16% 130.61% -77.71% -
  Horiz. % 200.98% 137.77% 150.93% 80.27% 51.40% 22.29% 100.00%
PBT 217,136 165,210 244,467 104,398 22,829 9,722 62,007 130.07%
  QoQ % 31.43% -32.42% 134.17% 357.30% 134.82% -84.32% -
  Horiz. % 350.18% 266.44% 394.26% 168.36% 36.82% 15.68% 100.00%
Tax -67,030 -65,209 -40,755 563 -1,003 1,062 44,090 -
  QoQ % -2.79% -60.00% -7,338.90% 156.13% -194.44% -97.59% -
  Horiz. % -152.03% -147.90% -92.44% 1.28% -2.27% 2.41% 100.00%
NP 150,106 100,001 203,712 104,961 21,826 10,784 106,097 25.95%
  QoQ % 50.10% -50.91% 94.08% 380.90% 102.39% -89.84% -
  Horiz. % 141.48% 94.25% 192.01% 98.93% 20.57% 10.16% 100.00%
NP to SH 150,106 100,001 203,712 104,961 21,826 10,784 106,097 25.95%
  QoQ % 50.10% -50.91% 94.08% 380.90% 102.39% -89.84% -
  Horiz. % 141.48% 94.25% 192.01% 98.93% 20.57% 10.16% 100.00%
Tax Rate 30.87 % 39.47 % 16.67 % -0.54 % 4.39 % -10.92 % -71.10 % -
  QoQ % -21.79% 136.77% 3,187.04% -112.30% 140.20% 84.64% -
  Horiz. % -43.42% -55.51% -23.45% 0.76% -6.17% 15.36% 100.00%
Total Cost 375,007 259,954 190,632 104,756 112,471 47,452 155,176 79.80%
  QoQ % 44.26% 36.36% 81.98% -6.86% 137.02% -69.42% -
  Horiz. % 241.67% 167.52% 122.85% 67.51% 72.48% 30.58% 100.00%
Net Worth 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 720,498 37.20%
  QoQ % 4.29% 11.11% 14.42% 14.20% 1.64% 4.57% -
  Horiz. % 160.92% 154.30% 138.87% 121.37% 106.28% 104.57% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 720,498 37.20%
  QoQ % 4.29% 11.11% 14.42% 14.20% 1.64% 4.57% -
  Horiz. % 160.92% 154.30% 138.87% 121.37% 106.28% 104.57% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,589,956 1,531,506 1,477,260 1,412,742 8.10%
  QoQ % 0.00% 0.00% -0.11% 3.82% 3.67% 4.57% -
  Horiz. % 112.42% 112.42% 112.42% 112.54% 108.41% 104.57% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 28.59 % 27.78 % 51.66 % 50.05 % 16.25 % 18.52 % 40.61 % -20.81%
  QoQ % 2.92% -46.23% 3.22% 208.00% -12.26% -54.40% -
  Horiz. % 70.40% 68.41% 127.21% 123.25% 40.01% 45.60% 100.00%
ROE 12.95 % 8.99 % 20.36 % 12.00 % 2.85 % 1.43 % 14.73 % -8.21%
  QoQ % 44.05% -55.84% 69.67% 321.05% 99.30% -90.29% -
  Horiz. % 87.92% 61.03% 138.22% 81.47% 19.35% 9.71% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.06 22.66 24.83 13.19 8.77 3.94 18.49 47.16%
  QoQ % 45.90% -8.74% 88.25% 50.40% 122.59% -78.69% -
  Horiz. % 178.80% 122.55% 134.29% 71.34% 47.43% 21.31% 100.00%
EPS 9.45 6.30 13.19 6.87 1.45 0.73 7.51 16.51%
  QoQ % 50.00% -52.24% 91.99% 373.79% 98.63% -90.28% -
  Horiz. % 125.83% 83.89% 175.63% 91.48% 19.31% 9.72% 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 0.7300 0.7000 0.6300 0.5500 0.5000 0.5100 0.5100 26.93%
  QoQ % 4.29% 11.11% 14.55% 10.00% -1.96% 0.00% -
  Horiz. % 143.14% 137.25% 123.53% 107.84% 98.04% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.06 22.66 24.83 13.20 8.46 3.67 16.45 59.05%
  QoQ % 45.90% -8.74% 88.11% 56.03% 130.52% -77.69% -
  Horiz. % 200.97% 137.75% 150.94% 80.24% 51.43% 22.31% 100.00%
EPS 9.45 6.30 13.19 6.61 1.37 0.68 6.68 25.94%
  QoQ % 50.00% -52.24% 99.55% 382.48% 101.47% -89.82% -
  Horiz. % 141.47% 94.31% 197.46% 98.95% 20.51% 10.18% 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 0.7300 0.7000 0.6300 0.5506 0.4821 0.4744 0.4536 37.21%
  QoQ % 4.29% 11.11% 14.42% 14.21% 1.62% 4.59% -
  Horiz. % 160.93% 154.32% 138.89% 121.38% 106.28% 104.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.8400 1.2600 0.8850 0.8200 0.8950 0.6450 0.4100 -
P/RPS 2.54 5.56 3.56 6.22 10.21 16.36 2.22 9.37%
  QoQ % -54.32% 56.18% -42.77% -39.08% -37.59% 636.94% -
  Horiz. % 114.41% 250.45% 160.36% 280.18% 459.91% 736.94% 100.00%
P/EPS 8.89 20.01 6.90 12.42 62.80 88.36 5.46 38.28%
  QoQ % -55.57% 190.00% -44.44% -80.22% -28.93% 1,518.32% -
  Horiz. % 162.82% 366.48% 126.37% 227.47% 1,150.18% 1,618.31% 100.00%
EY 11.25 5.00 14.49 8.05 1.59 1.13 18.32 -27.69%
  QoQ % 125.00% -65.49% 80.00% 406.29% 40.71% -93.83% -
  Horiz. % 61.41% 27.29% 79.09% 43.94% 8.68% 6.17% 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 1.15 1.80 1.40 1.49 1.79 1.26 0.80 27.29%
  QoQ % -36.11% 28.57% -6.04% -16.76% 42.06% 57.50% -
  Horiz. % 143.75% 225.00% 175.00% 186.25% 223.75% 157.50% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 27/11/18 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 -
Price 1.0500 0.9850 1.1000 0.8750 0.9650 0.7350 0.4250 -
P/RPS 3.18 4.35 4.43 6.63 11.00 18.64 2.30 24.03%
  QoQ % -26.90% -1.81% -33.18% -39.73% -40.99% 710.43% -
  Horiz. % 138.26% 189.13% 192.61% 288.26% 478.26% 810.43% 100.00%
P/EPS 11.11 15.64 8.58 13.25 67.71 100.68 5.66 56.58%
  QoQ % -28.96% 82.28% -35.25% -80.43% -32.75% 1,678.80% -
  Horiz. % 196.29% 276.33% 151.59% 234.10% 1,196.29% 1,778.80% 100.00%
EY 9.00 6.39 11.66 7.54 1.48 0.99 17.67 -36.14%
  QoQ % 40.85% -45.20% 54.64% 409.46% 49.49% -94.40% -
  Horiz. % 50.93% 36.16% 65.99% 42.67% 8.38% 5.60% 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 1.44 1.41 1.75 1.59 1.93 1.44 0.83 44.24%
  QoQ % 2.13% -19.43% 10.06% -17.62% 34.03% 73.49% -
  Horiz. % 173.49% 169.88% 210.84% 191.57% 232.53% 173.49% 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.
 


 

234  304  539  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.085 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.91-0.035 
 WCT-WE 0.165-0.015 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
 HIBISCS 1.18-0.01 
 HSI-C5D 0.35-0.015 
 SAPNRG 0.3250.00 
Partners & Brokers