Highlights

[HIBISCS] QoQ 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 -     -49.90%    YoY -     353.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 165,158 359,955 184,627 75,420 76,061 58,236 74,465 69.82%
  QoQ % -54.12% 94.96% 144.80% -0.84% 30.61% -21.79% -
  Horiz. % 221.79% 483.39% 247.94% 101.28% 102.14% 78.21% 100.00%
PBT 51,926 165,210 140,069 81,569 13,107 9,722 27,703 51.85%
  QoQ % -68.57% 17.95% 71.72% 522.33% 34.82% -64.91% -
  Horiz. % 187.44% 596.36% 505.61% 294.44% 47.31% 35.09% 100.00%
Tax -1,821 -65,209 -41,318 1,566 -2,065 1,062 -19,049 -79.00%
  QoQ % 97.21% -57.82% -2,738.44% 175.84% -294.44% 105.58% -
  Horiz. % 9.56% 342.32% 216.90% -8.22% 10.84% -5.58% 100.00%
NP 50,105 100,001 98,751 83,135 11,042 10,784 8,654 221.41%
  QoQ % -49.90% 1.27% 18.78% 652.90% 2.39% 24.61% -
  Horiz. % 578.98% 1,155.55% 1,141.10% 960.65% 127.59% 124.61% 100.00%
NP to SH 50,105 100,001 98,751 83,135 11,042 10,784 8,654 221.41%
  QoQ % -49.90% 1.27% 18.78% 652.90% 2.39% 24.61% -
  Horiz. % 578.98% 1,155.55% 1,141.10% 960.65% 127.59% 124.61% 100.00%
Tax Rate 3.51 % 39.47 % 29.50 % -1.92 % 15.75 % -10.92 % 68.76 % -86.16%
  QoQ % -91.11% 33.80% 1,636.46% -112.19% 244.23% -115.88% -
  Horiz. % 5.10% 57.40% 42.90% -2.79% 22.91% -15.88% 100.00%
Total Cost 115,053 259,954 85,876 -7,715 65,019 47,452 65,811 44.97%
  QoQ % -55.74% 202.71% 1,213.10% -111.87% 37.02% -27.90% -
  Horiz. % 174.82% 395.00% 130.49% -11.72% 98.80% 72.10% 100.00%
Net Worth 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 735,589 35.32%
  QoQ % 4.29% 11.11% 14.42% 14.20% 1.64% 2.42% -
  Horiz. % 157.62% 151.14% 136.02% 118.88% 104.10% 102.42% 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 1,000,584 874,475 765,753 753,402 735,589 35.32%
  QoQ % 4.29% 11.11% 14.42% 14.20% 1.64% 2.42% -
  Horiz. % 157.62% 151.14% 136.02% 118.88% 104.10% 102.42% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,589,956 1,531,506 1,477,260 1,442,333 6.62%
  QoQ % 0.00% 0.00% -0.11% 3.82% 3.67% 2.42% -
  Horiz. % 110.12% 110.12% 110.12% 110.24% 106.18% 102.42% 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 30.34 % 27.78 % 53.49 % 110.23 % 14.52 % 18.52 % 11.62 % 89.28%
  QoQ % 9.22% -48.07% -51.47% 659.16% -21.60% 59.38% -
  Horiz. % 261.10% 239.07% 460.33% 948.62% 124.96% 159.38% 100.00%
ROE 4.32 % 8.99 % 9.87 % 9.51 % 1.44 % 1.43 % 1.18 % 136.98%
  QoQ % -51.95% -8.92% 3.79% 560.42% 0.70% 21.19% -
  Horiz. % 366.10% 761.86% 836.44% 805.93% 122.03% 121.19% 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 10.40 22.66 11.62 4.74 4.97 3.94 5.16 59.36%
  QoQ % -54.10% 95.01% 145.15% -4.63% 26.14% -23.64% -
  Horiz. % 201.55% 439.15% 225.19% 91.86% 96.32% 76.36% 100.00%
EPS 3.15 6.30 6.22 5.26 0.72 0.73 0.60 201.16%
  QoQ % -50.00% 1.29% 18.25% 630.56% -1.37% 21.67% -
  Horiz. % 525.00% 1,050.00% 1,036.67% 876.67% 120.00% 121.67% 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 10.40 22.66 11.62 4.75 4.79 3.67 4.69 69.80%
  QoQ % -54.10% 95.01% 144.63% -0.84% 30.52% -21.75% -
  Horiz. % 221.75% 483.16% 247.76% 101.28% 102.13% 78.25% 100.00%
EPS 3.15 6.30 6.22 5.23 0.70 0.68 0.54 223.01%
  QoQ % -50.00% 1.29% 18.93% 647.14% 2.94% 25.93% -
  Horiz. % 583.33% 1,166.67% 1,151.85% 968.52% 129.63% 125.93% 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 0.4632 35.31%
  QoQ % 4.29% 11.11% 14.42% 14.21% 1.62% 2.42% -
  Horiz. % 157.60% 151.12% 136.01% 118.87% 104.08% 102.42% 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 8.08 5.56 7.61 17.29 18.02 16.36 7.94 1.17%
  QoQ % 45.32% -26.94% -55.99% -4.05% 10.15% 106.05% -
  Horiz. % 101.76% 70.03% 95.84% 217.76% 226.95% 206.05% 100.00%
P/EPS 26.63 20.01 14.23 15.68 124.13 88.36 68.33 -46.55%
  QoQ % 33.08% 40.62% -9.25% -87.37% 40.48% 29.31% -
  Horiz. % 38.97% 29.28% 20.83% 22.95% 181.66% 129.31% 100.00%
EY 3.76 5.00 7.03 6.38 0.81 1.13 1.46 87.56%
  QoQ % -24.80% -28.88% 10.19% 687.65% -28.32% -22.60% -
  Horiz. % 257.53% 342.47% 481.51% 436.99% 55.48% 77.40% 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 10.10 4.35 9.46 18.45 19.43 18.64 8.23 14.58%
  QoQ % 132.18% -54.02% -48.73% -5.04% 4.24% 126.49% -
  Horiz. % 122.72% 52.86% 114.95% 224.18% 236.09% 226.49% 100.00%
P/EPS 33.28 15.64 17.69 16.73 133.84 100.68 70.83 -39.48%
  QoQ % 112.79% -11.59% 5.74% -87.50% 32.94% 42.14% -
  Horiz. % 46.99% 22.08% 24.98% 23.62% 188.96% 142.14% 100.00%
EY 3.00 6.39 5.65 5.98 0.75 0.99 1.41 65.20%
  QoQ % -53.05% 13.10% -5.52% 697.33% -24.24% -29.79% -
  Horiz. % 212.77% 453.19% 400.71% 424.11% 53.19% 70.21% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers