Highlights

[HIBISCS] QoQ TTM 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 -     1.00%    YoY -     -80.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 696,063 394,344 284,182 278,004 264,764 261,273 235,525 105.80%
  QoQ % 76.51% 38.76% 2.22% 5.00% 1.34% 10.93% -
  Horiz. % 295.54% 167.43% 120.66% 118.04% 112.41% 110.93% 100.00%
PBT 399,955 244,467 132,101 67,323 64,248 62,007 57,542 263.78%
  QoQ % 63.60% 85.06% 96.22% 4.79% 3.61% 7.76% -
  Horiz. % 695.07% 424.85% 229.57% 117.00% 111.65% 107.76% 100.00%
Tax -107,026 -40,755 -18,486 -30,358 -27,650 44,090 58,853 -
  QoQ % -162.61% -120.46% 39.11% -9.79% -162.71% -25.08% -
  Horiz. % -181.85% -69.25% -31.41% -51.58% -46.98% 74.92% 100.00%
NP 292,929 203,712 113,615 36,965 36,598 106,097 116,395 84.92%
  QoQ % 43.80% 79.30% 207.36% 1.00% -65.51% -8.85% -
  Horiz. % 251.67% 175.02% 97.61% 31.76% 31.44% 91.15% 100.00%
NP to SH 292,929 203,712 113,615 36,965 36,598 106,097 116,395 84.92%
  QoQ % 43.80% 79.30% 207.36% 1.00% -65.51% -8.85% -
  Horiz. % 251.67% 175.02% 97.61% 31.76% 31.44% 91.15% 100.00%
Tax Rate 26.76 % 16.67 % 13.99 % 45.09 % 43.04 % -71.10 % -102.28 % -
  QoQ % 60.53% 19.16% -68.97% 4.76% 160.53% 30.48% -
  Horiz. % -26.16% -16.30% -13.68% -44.08% -42.08% 69.52% 100.00%
Total Cost 403,134 190,632 170,567 241,039 228,166 155,176 119,130 125.23%
  QoQ % 111.47% 11.76% -29.24% 5.64% 47.04% 30.26% -
  Horiz. % 338.40% 160.02% 143.18% 202.33% 191.53% 130.26% 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 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
30/09/18 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 42.08 % 51.66 % 39.98 % 13.30 % 13.82 % 40.61 % 49.42 % -10.16%
  QoQ % -18.54% 29.21% 200.60% -3.76% -65.97% -17.83% -
  Horiz. % 85.15% 104.53% 80.90% 26.91% 27.96% 82.17% 100.00%
ROE 26.35 % 20.36 % 12.99 % 4.83 % 4.86 % 14.42 % 15.53 % 42.21%
  QoQ % 29.42% 56.74% 168.94% -0.62% -66.30% -7.15% -
  Horiz. % 169.67% 131.10% 83.64% 31.10% 31.29% 92.85% 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 43.83 24.83 17.87 18.15 17.92 18.11 16.34 92.94%
  QoQ % 76.52% 38.95% -1.54% 1.28% -1.05% 10.83% -
  Horiz. % 268.24% 151.96% 109.36% 111.08% 109.67% 110.83% 100.00%
EPS 18.44 12.83 7.15 2.41 2.48 7.36 8.08 73.25%
  QoQ % 43.73% 79.44% 196.68% -2.82% -66.30% -8.91% -
  Horiz. % 228.22% 158.79% 88.49% 29.83% 30.69% 91.09% 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 43.83 24.83 17.89 17.50 16.67 16.45 14.83 105.81%
  QoQ % 76.52% 38.79% 2.23% 4.98% 1.34% 10.92% -
  Horiz. % 295.55% 167.43% 120.63% 118.00% 112.41% 110.92% 100.00%
EPS 18.44 12.83 7.15 2.33 2.30 6.68 7.33 84.87%
  QoQ % 43.73% 79.44% 206.87% 1.30% -65.57% -8.87% -
  Horiz. % 251.57% 175.03% 97.54% 31.79% 31.38% 91.13% 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 2.87 3.56 4.59 4.93 3.60 2.26 2.72 3.64%
  QoQ % -19.38% -22.44% -6.90% 36.94% 59.29% -16.91% -
  Horiz. % 105.51% 130.88% 168.75% 181.25% 132.35% 83.09% 100.00%
P/EPS 6.83 6.90 11.48 37.08 26.04 5.57 5.51 15.38%
  QoQ % -1.01% -39.90% -69.04% 42.40% 367.50% 1.09% -
  Horiz. % 123.96% 125.23% 208.35% 672.96% 472.60% 101.09% 100.00%
EY 14.64 14.49 8.71 2.70 3.84 17.94 18.15 -13.34%
  QoQ % 1.04% 66.36% 222.59% -29.69% -78.60% -1.16% -
  Horiz. % 80.66% 79.83% 47.99% 14.88% 21.16% 98.84% 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 0.7150 0.4250 0.4300 -
P/RPS 2.25 4.43 4.90 5.32 3.99 2.35 2.63 -9.87%
  QoQ % -49.21% -9.59% -7.89% 33.33% 69.79% -10.65% -
  Horiz. % 85.55% 168.44% 186.31% 202.28% 151.71% 89.35% 100.00%
P/EPS 5.34 8.58 12.24 39.98 28.86 5.78 5.32 0.25%
  QoQ % -37.76% -29.90% -69.38% 38.53% 399.31% 8.65% -
  Horiz. % 100.38% 161.28% 230.08% 751.50% 542.48% 108.65% 100.00%
EY 18.72 11.66 8.17 2.50 3.46 17.31 18.78 -0.21%
  QoQ % 60.55% 42.72% 226.80% -27.75% -80.01% -7.83% -
  Horiz. % 99.68% 62.09% 43.50% 13.31% 18.42% 92.17% 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 1.40 0.83 0.83 42.33%
  QoQ % -19.43% 10.06% -17.62% 37.86% 68.67% 0.00% -
  Horiz. % 169.88% 210.84% 191.57% 232.53% 168.67% 100.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers