Highlights

[HIBISCS] QoQ TTM Result on 2019-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -36.42%    YoY -     -50.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 646,504 844,078 894,335 787,647 988,303 935,861 785,160 -12.16%
  QoQ % -23.41% -5.62% 13.55% -20.30% 5.60% 19.19% -
  Horiz. % 82.34% 107.50% 113.90% 100.32% 125.87% 119.19% 100.00%
PBT 25,289 271,962 304,226 264,901 391,467 439,174 438,774 -85.11%
  QoQ % -90.70% -10.61% 14.85% -32.33% -10.86% 0.09% -
  Horiz. % 5.76% 61.98% 69.34% 60.37% 89.22% 100.09% 100.00%
Tax -74,543 -151,298 -156,846 -118,664 -161,457 -135,136 -106,782 -21.32%
  QoQ % 50.73% 3.54% -32.18% 26.50% -19.48% -26.55% -
  Horiz. % 69.81% 141.69% 146.88% 111.13% 151.20% 126.55% 100.00%
NP -49,254 120,664 147,380 146,237 230,010 304,038 331,992 -
  QoQ % -140.82% -18.13% 0.78% -36.42% -24.35% -8.42% -
  Horiz. % -14.84% 36.35% 44.39% 44.05% 69.28% 91.58% 100.00%
NP to SH -49,254 120,664 147,380 146,237 230,010 304,038 331,992 -
  QoQ % -140.82% -18.13% 0.78% -36.42% -24.35% -8.42% -
  Horiz. % -14.84% 36.35% 44.39% 44.05% 69.28% 91.58% 100.00%
Tax Rate 294.76 % 55.63 % 51.56 % 44.80 % 41.24 % 30.77 % 24.34 % 428.15%
  QoQ % 429.86% 7.89% 15.09% 8.63% 34.03% 26.42% -
  Horiz. % 1,211.01% 228.55% 211.83% 184.06% 169.43% 126.42% 100.00%
Total Cost 695,758 723,414 746,955 641,410 758,293 631,823 453,168 33.12%
  QoQ % -3.82% -3.15% 16.46% -15.41% 20.02% 39.42% -
  Horiz. % 153.53% 159.63% 164.83% 141.54% 167.33% 139.42% 100.00%
Net Worth 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 3.62%
  QoQ % -10.47% 6.17% 2.53% 1.28% 2.63% 4.11% -
  Horiz. % 105.48% 117.81% 110.96% 108.22% 106.85% 104.11% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 3.62%
  QoQ % -10.47% 6.17% 2.53% 1.28% 2.63% 4.11% -
  Horiz. % 105.48% 117.81% 110.96% 108.22% 106.85% 104.11% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.62 % 14.30 % 16.48 % 18.57 % 23.27 % 32.49 % 42.28 % -
  QoQ % -153.29% -13.23% -11.25% -20.20% -28.38% -23.16% -
  Horiz. % -18.02% 33.82% 38.98% 43.92% 55.04% 76.84% 100.00%
ROE -4.03 % 8.83 % 11.46 % 11.66 % 18.57 % 25.19 % 28.63 % -
  QoQ % -145.64% -22.95% -1.72% -37.21% -26.28% -12.02% -
  Horiz. % -14.08% 30.84% 40.03% 40.73% 64.86% 87.98% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 40.71 53.15 56.31 49.59 62.23 58.92 49.44 -12.16%
  QoQ % -23.41% -5.61% 13.55% -20.31% 5.62% 19.17% -
  Horiz. % 82.34% 107.50% 113.90% 100.30% 125.87% 119.17% 100.00%
EPS -3.10 7.60 9.28 9.21 14.48 19.14 20.90 -
  QoQ % -140.79% -18.10% 0.76% -36.40% -24.35% -8.42% -
  Horiz. % -14.83% 36.36% 44.40% 44.07% 69.28% 91.58% 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 0.7700 0.8600 0.8100 0.7900 0.7800 0.7600 0.7300 3.62%
  QoQ % -10.47% 6.17% 2.53% 1.28% 2.63% 4.11% -
  Horiz. % 105.48% 117.81% 110.96% 108.22% 106.85% 104.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 40.71 53.15 56.31 49.59 62.23 58.92 49.44 -12.16%
  QoQ % -23.41% -5.61% 13.55% -20.31% 5.62% 19.17% -
  Horiz. % 82.34% 107.50% 113.90% 100.30% 125.87% 119.17% 100.00%
EPS -3.10 7.60 9.28 9.21 14.48 19.14 20.90 -
  QoQ % -140.79% -18.10% 0.76% -36.40% -24.35% -8.42% -
  Horiz. % -14.83% 36.36% 44.40% 44.07% 69.28% 91.58% 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 0.7700 0.8600 0.8100 0.7900 0.7800 0.7600 0.7300 3.62%
  QoQ % -10.47% 6.17% 2.53% 1.28% 2.63% 4.11% -
  Horiz. % 105.48% 117.81% 110.96% 108.22% 106.85% 104.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.6150 0.3400 0.9400 0.9550 1.0700 1.0700 0.8400 -
P/RPS 1.51 0.64 1.67 1.93 1.72 1.82 1.70 -7.60%
  QoQ % 135.94% -61.68% -13.47% 12.21% -5.49% 7.06% -
  Horiz. % 88.82% 37.65% 98.24% 113.53% 101.18% 107.06% 100.00%
P/EPS -19.83 4.48 10.13 10.37 7.39 5.59 4.02 -
  QoQ % -542.63% -55.77% -2.31% 40.32% 32.20% 39.05% -
  Horiz. % -493.28% 111.44% 251.99% 257.96% 183.83% 139.05% 100.00%
EY -5.04 22.35 9.87 9.64 13.53 17.89 24.88 -
  QoQ % -122.55% 126.44% 2.39% -28.75% -24.37% -28.09% -
  Horiz. % -20.26% 89.83% 39.67% 38.75% 54.38% 71.91% 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 0.80 0.40 1.16 1.21 1.37 1.41 1.15 -21.51%
  QoQ % 100.00% -65.52% -4.13% -11.68% -2.84% 22.61% -
  Horiz. % 69.57% 34.78% 100.87% 105.22% 119.13% 122.61% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 19/05/20 25/02/20 21/11/19 20/08/19 27/05/19 19/02/19 -
Price 0.6050 0.6050 0.8800 0.9150 1.0100 1.0200 1.0500 -
P/RPS 1.49 1.14 1.56 1.85 1.62 1.73 2.12 -20.97%
  QoQ % 30.70% -26.92% -15.68% 14.20% -6.36% -18.40% -
  Horiz. % 70.28% 53.77% 73.58% 87.26% 76.42% 81.60% 100.00%
P/EPS -19.51 7.96 9.48 9.94 6.97 5.33 5.02 -
  QoQ % -345.10% -16.03% -4.63% 42.61% 30.77% 6.18% -
  Horiz. % -388.65% 158.57% 188.84% 198.01% 138.84% 106.18% 100.00%
EY -5.13 12.56 10.54 10.06 14.34 18.77 19.91 -
  QoQ % -140.84% 19.17% 4.77% -29.85% -23.60% -5.73% -
  Horiz. % -25.77% 63.08% 52.94% 50.53% 72.02% 94.27% 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 0.79 0.70 1.09 1.16 1.29 1.34 1.44 -33.01%
  QoQ % 12.86% -35.78% -6.03% -10.08% -3.73% -6.94% -
  Horiz. % 54.86% 48.61% 75.69% 80.56% 89.58% 93.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS