Highlights

[HIBISCS] QoQ TTM Result on 2017-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -8.85%    YoY -     276.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 284,182 278,004 264,764 261,273 235,525 198,060 136,194 63.36%
  QoQ % 2.22% 5.00% 1.34% 10.93% 18.92% 45.42% -
  Horiz. % 208.66% 204.12% 194.40% 191.84% 172.93% 145.42% 100.00%
PBT 132,101 67,323 64,248 62,007 57,542 120,590 -53,599 -
  QoQ % 96.22% 4.79% 3.61% 7.76% -52.28% 324.99% -
  Horiz. % -246.46% -125.60% -119.87% -115.69% -107.36% -224.99% 100.00%
Tax -18,486 -30,358 -27,650 44,090 58,853 69,825 69,173 -
  QoQ % 39.11% -9.79% -162.71% -25.08% -15.71% 0.94% -
  Horiz. % -26.72% -43.89% -39.97% 63.74% 85.08% 100.94% 100.00%
NP 113,615 36,965 36,598 106,097 116,395 190,415 15,574 276.60%
  QoQ % 207.36% 1.00% -65.51% -8.85% -38.87% 1,122.65% -
  Horiz. % 729.52% 237.35% 234.99% 681.24% 747.37% 1,222.65% 100.00%
NP to SH 113,615 36,965 36,598 106,097 116,395 190,415 15,574 276.60%
  QoQ % 207.36% 1.00% -65.51% -8.85% -38.87% 1,122.65% -
  Horiz. % 729.52% 237.35% 234.99% 681.24% 747.37% 1,222.65% 100.00%
Tax Rate 13.99 % 45.09 % 43.04 % -71.10 % -102.28 % -57.90 % - % -
  QoQ % -68.97% 4.76% 160.53% 30.48% -76.65% 0.00% -
  Horiz. % -24.16% -77.88% -74.34% 122.80% 176.65% 100.00% -
Total Cost 170,567 241,039 228,166 155,176 119,130 7,645 120,620 26.01%
  QoQ % -29.24% 5.64% 47.04% 30.26% 1,458.27% -93.66% -
  Horiz. % 141.41% 199.83% 189.16% 128.65% 98.76% 6.34% 100.00%
Net Worth 874,475 765,753 753,402 735,589 749,377 731,916 679,213 18.37%
  QoQ % 14.20% 1.64% 2.42% -1.84% 2.39% 7.76% -
  Horiz. % 128.75% 112.74% 110.92% 108.30% 110.33% 107.76% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 874,475 765,753 753,402 735,589 749,377 731,916 679,213 18.37%
  QoQ % 14.20% 1.64% 2.42% -1.84% 2.39% 7.76% -
  Horiz. % 128.75% 112.74% 110.92% 108.30% 110.33% 107.76% 100.00%
NOSH 1,589,956 1,531,506 1,477,260 1,442,333 1,441,111 1,407,531 1,358,426 11.07%
  QoQ % 3.82% 3.67% 2.42% 0.08% 2.39% 3.61% -
  Horiz. % 117.04% 112.74% 108.75% 106.18% 106.09% 103.61% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 39.98 % 13.30 % 13.82 % 40.61 % 49.42 % 96.14 % 11.44 % 130.47%
  QoQ % 200.60% -3.76% -65.97% -17.83% -48.60% 740.38% -
  Horiz. % 349.48% 116.26% 120.80% 354.98% 431.99% 840.38% 100.00%
ROE 12.99 % 4.83 % 4.86 % 14.42 % 15.53 % 26.02 % 2.29 % 218.40%
  QoQ % 168.94% -0.62% -66.30% -7.15% -40.32% 1,036.24% -
  Horiz. % 567.25% 210.92% 212.23% 629.69% 678.17% 1,136.24% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.87 18.15 17.92 18.11 16.34 14.07 10.03 47.02%
  QoQ % -1.54% 1.28% -1.05% 10.83% 16.13% 40.28% -
  Horiz. % 178.17% 180.96% 178.66% 180.56% 162.91% 140.28% 100.00%
EPS 7.15 2.41 2.48 7.36 8.08 13.53 1.15 238.50%
  QoQ % 196.68% -2.82% -66.30% -8.91% -40.28% 1,076.52% -
  Horiz. % 621.74% 209.57% 215.65% 640.00% 702.61% 1,176.52% 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 0.5500 0.5000 0.5100 0.5100 0.5200 0.5200 0.5000 6.57%
  QoQ % 10.00% -1.96% 0.00% -1.92% 0.00% 4.00% -
  Horiz. % 110.00% 100.00% 102.00% 102.00% 104.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.89 17.50 16.67 16.45 14.83 12.47 8.58 63.28%
  QoQ % 2.23% 4.98% 1.34% 10.92% 18.93% 45.34% -
  Horiz. % 208.51% 203.96% 194.29% 191.72% 172.84% 145.34% 100.00%
EPS 7.15 2.33 2.30 6.68 7.33 11.99 0.98 276.63%
  QoQ % 206.87% 1.30% -65.57% -8.87% -38.87% 1,123.47% -
  Horiz. % 729.59% 237.76% 234.69% 681.63% 747.96% 1,223.47% 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 0.5506 0.4821 0.4744 0.4632 0.4718 0.4608 0.4277 18.36%
  QoQ % 14.21% 1.62% 2.42% -1.82% 2.39% 7.74% -
  Horiz. % 128.74% 112.72% 110.92% 108.30% 110.31% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8200 0.8950 0.6450 0.4100 0.4450 0.4100 0.1950 -
P/RPS 4.59 4.93 3.60 2.26 2.72 2.91 1.94 77.65%
  QoQ % -6.90% 36.94% 59.29% -16.91% -6.53% 50.00% -
  Horiz. % 236.60% 254.12% 185.57% 116.49% 140.21% 150.00% 100.00%
P/EPS 11.48 37.08 26.04 5.57 5.51 3.03 17.01 -23.08%
  QoQ % -69.04% 42.40% 367.50% 1.09% 81.85% -82.19% -
  Horiz. % 67.49% 217.99% 153.09% 32.75% 32.39% 17.81% 100.00%
EY 8.71 2.70 3.84 17.94 18.15 33.00 5.88 29.98%
  QoQ % 222.59% -29.69% -78.60% -1.16% -45.00% 461.22% -
  Horiz. % 148.13% 45.92% 65.31% 305.10% 308.67% 561.22% 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 1.49 1.79 1.26 0.80 0.86 0.79 0.39 144.59%
  QoQ % -16.76% 42.06% 57.50% -6.98% 8.86% 102.56% -
  Horiz. % 382.05% 458.97% 323.08% 205.13% 220.51% 202.56% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 21/02/18 28/11/17 28/08/17 24/05/17 22/02/17 25/11/16 -
Price 0.8750 0.9650 0.7150 0.4250 0.4300 0.5150 0.3000 -
P/RPS 4.90 5.32 3.99 2.35 2.63 3.66 2.99 39.04%
  QoQ % -7.89% 33.33% 69.79% -10.65% -28.14% 22.41% -
  Horiz. % 163.88% 177.93% 133.44% 78.60% 87.96% 122.41% 100.00%
P/EPS 12.24 39.98 28.86 5.78 5.32 3.81 26.17 -39.77%
  QoQ % -69.38% 38.53% 399.31% 8.65% 39.63% -85.44% -
  Horiz. % 46.77% 152.77% 110.28% 22.09% 20.33% 14.56% 100.00%
EY 8.17 2.50 3.46 17.31 18.78 26.27 3.82 66.08%
  QoQ % 226.80% -27.75% -80.01% -7.83% -28.51% 587.70% -
  Horiz. % 213.87% 65.45% 90.58% 453.14% 491.62% 687.70% 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 1.59 1.93 1.40 0.83 0.83 0.99 0.60 91.61%
  QoQ % -17.62% 37.86% 68.67% 0.00% -16.16% 65.00% -
  Horiz. % 265.00% 321.67% 233.33% 138.33% 138.33% 165.00% 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.
 


 

193  278  571  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.375-0.015 
 HSI-H6R 0.385+0.02 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.31+0.015 
 HOMERIZ-WB 0.28-0.025 
 VELESTO-WA 0.13-0.015 
Partners & Brokers