Highlights

[HIBISCS] QoQ Quarter Result on 2018-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     1.27%    YoY -     827.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 226,121 165,158 359,955 184,627 75,420 76,061 58,236 147.24%
  QoQ % 36.91% -54.12% 94.96% 144.80% -0.84% 30.61% -
  Horiz. % 388.28% 283.60% 618.10% 317.03% 129.51% 130.61% 100.00%
PBT 81,969 51,926 165,210 140,069 81,569 13,107 9,722 314.79%
  QoQ % 57.86% -68.57% 17.95% 71.72% 522.33% 34.82% -
  Horiz. % 843.13% 534.11% 1,699.34% 1,440.74% 839.01% 134.82% 100.00%
Tax -26,788 -1,821 -65,209 -41,318 1,566 -2,065 1,062 -
  QoQ % -1,371.06% 97.21% -57.82% -2,738.44% 175.84% -294.44% -
  Horiz. % -2,522.41% -171.47% -6,140.21% -3,890.58% 147.46% -194.44% 100.00%
NP 55,181 50,105 100,001 98,751 83,135 11,042 10,784 197.24%
  QoQ % 10.13% -49.90% 1.27% 18.78% 652.90% 2.39% -
  Horiz. % 511.69% 464.62% 927.31% 915.72% 770.91% 102.39% 100.00%
NP to SH 55,181 50,105 100,001 98,751 83,135 11,042 10,784 197.24%
  QoQ % 10.13% -49.90% 1.27% 18.78% 652.90% 2.39% -
  Horiz. % 511.69% 464.62% 927.31% 915.72% 770.91% 102.39% 100.00%
Tax Rate 32.68 % 3.51 % 39.47 % 29.50 % -1.92 % 15.75 % -10.92 % -
  QoQ % 831.05% -91.11% 33.80% 1,636.46% -112.19% 244.23% -
  Horiz. % -299.27% -32.14% -361.45% -270.15% 17.58% -144.23% 100.00%
Total Cost 170,940 115,053 259,954 85,876 -7,715 65,019 47,452 135.18%
  QoQ % 48.58% -55.74% 202.71% 1,213.10% -111.87% 37.02% -
  Horiz. % 360.24% 242.46% 547.83% 180.97% -16.26% 137.02% 100.00%
Net Worth 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 36.96%
  QoQ % 4.11% 4.29% 11.11% 14.42% 14.20% 1.64% -
  Horiz. % 160.21% 153.89% 147.57% 132.81% 116.07% 101.64% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 36.96%
  QoQ % 4.11% 4.29% 11.11% 14.42% 14.20% 1.64% -
  Horiz. % 160.21% 153.89% 147.57% 132.81% 116.07% 101.64% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,589,956 1,531,506 1,477,260 4.95%
  QoQ % 0.00% 0.00% 0.00% -0.11% 3.82% 3.67% -
  Horiz. % 107.51% 107.51% 107.51% 107.51% 107.63% 103.67% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 24.40 % 30.34 % 27.78 % 53.49 % 110.23 % 14.52 % 18.52 % 20.20%
  QoQ % -19.58% 9.22% -48.07% -51.47% 659.16% -21.60% -
  Horiz. % 131.75% 163.82% 150.00% 288.82% 595.19% 78.40% 100.00%
ROE 4.57 % 4.32 % 8.99 % 9.87 % 9.51 % 1.44 % 1.43 % 117.12%
  QoQ % 5.79% -51.95% -8.92% 3.79% 560.42% 0.70% -
  Horiz. % 319.58% 302.10% 628.67% 690.21% 665.04% 100.70% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.24 10.40 22.66 11.62 4.74 4.97 3.94 135.69%
  QoQ % 36.92% -54.10% 95.01% 145.15% -4.63% 26.14% -
  Horiz. % 361.42% 263.96% 575.13% 294.92% 120.30% 126.14% 100.00%
EPS 3.47 3.15 6.30 6.22 5.26 0.72 0.73 182.98%
  QoQ % 10.16% -50.00% 1.29% 18.25% 630.56% -1.37% -
  Horiz. % 475.34% 431.51% 863.01% 852.05% 720.55% 98.63% 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 0.7600 0.7300 0.7000 0.6300 0.5500 0.5000 0.5100 30.50%
  QoQ % 4.11% 4.29% 11.11% 14.55% 10.00% -1.96% -
  Horiz. % 149.02% 143.14% 137.25% 123.53% 107.84% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.24 10.40 22.66 11.62 4.75 4.79 3.67 147.13%
  QoQ % 36.92% -54.10% 95.01% 144.63% -0.84% 30.52% -
  Horiz. % 388.01% 283.38% 617.44% 316.62% 129.43% 130.52% 100.00%
EPS 3.47 3.15 6.30 6.22 5.23 0.70 0.68 196.70%
  QoQ % 10.16% -50.00% 1.29% 18.93% 647.14% 2.94% -
  Horiz. % 510.29% 463.24% 926.47% 914.71% 769.12% 102.94% 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 0.7600 0.7300 0.7000 0.6300 0.5506 0.4821 0.4744 36.95%
  QoQ % 4.11% 4.29% 11.11% 14.42% 14.21% 1.62% -
  Horiz. % 160.20% 153.88% 147.55% 132.80% 116.06% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.0700 0.8400 1.2600 0.8850 0.8200 0.8950 0.6450 -
P/RPS 7.52 8.08 5.56 7.61 17.29 18.02 16.36 -40.47%
  QoQ % -6.93% 45.32% -26.94% -55.99% -4.05% 10.15% -
  Horiz. % 45.97% 49.39% 33.99% 46.52% 105.68% 110.15% 100.00%
P/EPS 30.80 26.63 20.01 14.23 15.68 124.13 88.36 -50.50%
  QoQ % 15.66% 33.08% 40.62% -9.25% -87.37% 40.48% -
  Horiz. % 34.86% 30.14% 22.65% 16.10% 17.75% 140.48% 100.00%
EY 3.25 3.76 5.00 7.03 6.38 0.81 1.13 102.37%
  QoQ % -13.56% -24.80% -28.88% 10.19% 687.65% -28.32% -
  Horiz. % 287.61% 332.74% 442.48% 622.12% 564.60% 71.68% 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 1.41 1.15 1.80 1.40 1.49 1.79 1.26 7.79%
  QoQ % 22.61% -36.11% 28.57% -6.04% -16.76% 42.06% -
  Horiz. % 111.90% 91.27% 142.86% 111.11% 118.25% 142.06% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 19/02/19 27/11/18 29/08/18 28/05/18 21/02/18 28/11/17 -
Price 1.0200 1.0500 0.9850 1.1000 0.8750 0.9650 0.7350 -
P/RPS 7.16 10.10 4.35 9.46 18.45 19.43 18.64 -47.19%
  QoQ % -29.11% 132.18% -54.02% -48.73% -5.04% 4.24% -
  Horiz. % 38.41% 54.18% 23.34% 50.75% 98.98% 104.24% 100.00%
P/EPS 29.36 33.28 15.64 17.69 16.73 133.84 100.68 -56.06%
  QoQ % -11.78% 112.79% -11.59% 5.74% -87.50% 32.94% -
  Horiz. % 29.16% 33.06% 15.53% 17.57% 16.62% 132.94% 100.00%
EY 3.41 3.00 6.39 5.65 5.98 0.75 0.99 128.25%
  QoQ % 13.67% -53.05% 13.10% -5.52% 697.33% -24.24% -
  Horiz. % 344.44% 303.03% 645.45% 570.71% 604.04% 75.76% 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 1.34 1.44 1.41 1.75 1.59 1.93 1.44 -4.69%
  QoQ % -6.94% 2.13% -19.43% 10.06% -17.62% 34.03% -
  Horiz. % 93.06% 100.00% 97.92% 121.53% 110.42% 134.03% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90+0.06 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
Partners & Brokers