Highlights

[HIBISCS] QoQ Quarter Result on 2017-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     2.39%    YoY -     3.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 359,955 184,627 75,420 76,061 58,236 74,465 69,242 199.79%
  QoQ % 94.96% 144.80% -0.84% 30.61% -21.79% 7.54% -
  Horiz. % 519.85% 266.64% 108.92% 109.85% 84.11% 107.54% 100.00%
PBT 165,210 140,069 81,569 13,107 9,722 27,703 16,791 358.53%
  QoQ % 17.95% 71.72% 522.33% 34.82% -64.91% 64.99% -
  Horiz. % 983.92% 834.19% 485.79% 78.06% 57.90% 164.99% 100.00%
Tax -65,209 -41,318 1,566 -2,065 1,062 -19,049 -10,306 241.71%
  QoQ % -57.82% -2,738.44% 175.84% -294.44% 105.58% -84.83% -
  Horiz. % 632.73% 400.91% -15.20% 20.04% -10.30% 184.83% 100.00%
NP 100,001 98,751 83,135 11,042 10,784 8,654 6,485 518.50%
  QoQ % 1.27% 18.78% 652.90% 2.39% 24.61% 33.45% -
  Horiz. % 1,542.04% 1,522.76% 1,281.96% 170.27% 166.29% 133.45% 100.00%
NP to SH 100,001 98,751 83,135 11,042 10,784 8,654 6,485 518.50%
  QoQ % 1.27% 18.78% 652.90% 2.39% 24.61% 33.45% -
  Horiz. % 1,542.04% 1,522.76% 1,281.96% 170.27% 166.29% 133.45% 100.00%
Tax Rate 39.47 % 29.50 % -1.92 % 15.75 % -10.92 % 68.76 % 61.38 % -25.48%
  QoQ % 33.80% 1,636.46% -112.19% 244.23% -115.88% 12.02% -
  Horiz. % 64.30% 48.06% -3.13% 25.66% -17.79% 112.02% 100.00%
Total Cost 259,954 85,876 -7,715 65,019 47,452 65,811 62,757 157.70%
  QoQ % 202.71% 1,213.10% -111.87% 37.02% -27.90% 4.87% -
  Horiz. % 414.22% 136.84% -12.29% 103.60% 75.61% 104.87% 100.00%
Net Worth 1,111,760 1,000,584 874,475 765,753 753,402 735,589 749,377 30.05%
  QoQ % 11.11% 14.42% 14.20% 1.64% 2.42% -1.84% -
  Horiz. % 148.36% 133.52% 116.69% 102.19% 100.54% 98.16% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,111,760 1,000,584 874,475 765,753 753,402 735,589 749,377 30.05%
  QoQ % 11.11% 14.42% 14.20% 1.64% 2.42% -1.84% -
  Horiz. % 148.36% 133.52% 116.69% 102.19% 100.54% 98.16% 100.00%
NOSH 1,588,228 1,588,228 1,589,956 1,531,506 1,477,260 1,442,333 1,441,111 6.69%
  QoQ % 0.00% -0.11% 3.82% 3.67% 2.42% 0.08% -
  Horiz. % 110.21% 110.21% 110.33% 106.27% 102.51% 100.08% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 27.78 % 53.49 % 110.23 % 14.52 % 18.52 % 11.62 % 9.37 % 106.24%
  QoQ % -48.07% -51.47% 659.16% -21.60% 59.38% 24.01% -
  Horiz. % 296.48% 570.86% 1,176.41% 154.96% 197.65% 124.01% 100.00%
ROE 8.99 % 9.87 % 9.51 % 1.44 % 1.43 % 1.18 % 0.87 % 373.74%
  QoQ % -8.92% 3.79% 560.42% 0.70% 21.19% 35.63% -
  Horiz. % 1,033.33% 1,134.48% 1,093.10% 165.52% 164.37% 135.63% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.66 11.62 4.74 4.97 3.94 5.16 4.80 181.15%
  QoQ % 95.01% 145.15% -4.63% 26.14% -23.64% 7.50% -
  Horiz. % 472.08% 242.08% 98.75% 103.54% 82.08% 107.50% 100.00%
EPS 6.30 6.22 5.26 0.72 0.73 0.60 0.45 479.95%
  QoQ % 1.29% 18.25% 630.56% -1.37% 21.67% 33.33% -
  Horiz. % 1,400.00% 1,382.22% 1,168.89% 160.00% 162.22% 133.33% 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 0.7000 0.6300 0.5500 0.5000 0.5100 0.5100 0.5200 21.89%
  QoQ % 11.11% 14.55% 10.00% -1.96% 0.00% -1.92% -
  Horiz. % 134.62% 121.15% 105.77% 96.15% 98.08% 98.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.66 11.62 4.75 4.79 3.67 4.69 4.36 199.74%
  QoQ % 95.01% 144.63% -0.84% 30.52% -21.75% 7.57% -
  Horiz. % 519.72% 266.51% 108.94% 109.86% 84.17% 107.57% 100.00%
EPS 6.30 6.22 5.23 0.70 0.68 0.54 0.41 517.04%
  QoQ % 1.29% 18.93% 647.14% 2.94% 25.93% 31.71% -
  Horiz. % 1,536.59% 1,517.07% 1,275.61% 170.73% 165.85% 131.71% 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 0.7000 0.6300 0.5506 0.4821 0.4744 0.4632 0.4718 30.05%
  QoQ % 11.11% 14.42% 14.21% 1.62% 2.42% -1.82% -
  Horiz. % 148.37% 133.53% 116.70% 102.18% 100.55% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2600 0.8850 0.8200 0.8950 0.6450 0.4100 0.4450 -
P/RPS 5.56 7.61 17.29 18.02 16.36 7.94 9.26 -28.81%
  QoQ % -26.94% -55.99% -4.05% 10.15% 106.05% -14.25% -
  Horiz. % 60.04% 82.18% 186.72% 194.60% 176.67% 85.75% 100.00%
P/EPS 20.01 14.23 15.68 124.13 88.36 68.33 98.89 -65.50%
  QoQ % 40.62% -9.25% -87.37% 40.48% 29.31% -30.90% -
  Horiz. % 20.23% 14.39% 15.86% 125.52% 89.35% 69.10% 100.00%
EY 5.00 7.03 6.38 0.81 1.13 1.46 1.01 190.19%
  QoQ % -28.88% 10.19% 687.65% -28.32% -22.60% 44.55% -
  Horiz. % 495.05% 696.04% 631.68% 80.20% 111.88% 144.55% 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 1.80 1.40 1.49 1.79 1.26 0.80 0.86 63.55%
  QoQ % 28.57% -6.04% -16.76% 42.06% 57.50% -6.98% -
  Horiz. % 209.30% 162.79% 173.26% 208.14% 146.51% 93.02% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 24/05/17 -
Price 0.9850 1.1000 0.8750 0.9650 0.7350 0.4250 0.4400 -
P/RPS 4.35 9.46 18.45 19.43 18.64 8.23 9.16 -39.10%
  QoQ % -54.02% -48.73% -5.04% 4.24% 126.49% -10.15% -
  Horiz. % 47.49% 103.28% 201.42% 212.12% 203.49% 89.85% 100.00%
P/EPS 15.64 17.69 16.73 133.84 100.68 70.83 97.78 -70.50%
  QoQ % -11.59% 5.74% -87.50% 32.94% 42.14% -27.56% -
  Horiz. % 16.00% 18.09% 17.11% 136.88% 102.97% 72.44% 100.00%
EY 6.39 5.65 5.98 0.75 0.99 1.41 1.02 239.46%
  QoQ % 13.10% -5.52% 697.33% -24.24% -29.79% 38.24% -
  Horiz. % 626.47% 553.92% 586.27% 73.53% 97.06% 138.24% 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 1.75 1.59 1.93 1.44 0.83 0.85 40.09%
  QoQ % -19.43% 10.06% -17.62% 34.03% 73.49% -2.35% -
  Horiz. % 165.88% 205.88% 187.06% 227.06% 169.41% 97.65% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers