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 - 1,587,317
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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers