Highlights

[HIBISCS] QoQ TTM 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 -     13.34%    YoY -     798.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 988,303 935,861 785,160 696,063 394,344 284,182 278,004 133.47%
  QoQ % 5.60% 19.19% 12.80% 76.51% 38.76% 2.22% -
  Horiz. % 355.50% 336.64% 282.43% 250.38% 141.85% 102.22% 100.00%
PBT 391,467 439,174 438,774 399,955 244,467 132,101 67,323 224.41%
  QoQ % -10.86% 0.09% 9.71% 63.60% 85.06% 96.22% -
  Horiz. % 581.48% 652.34% 651.74% 594.08% 363.13% 196.22% 100.00%
Tax -161,457 -135,136 -106,782 -107,026 -40,755 -18,486 -30,358 205.62%
  QoQ % -19.48% -26.55% 0.23% -162.61% -120.46% 39.11% -
  Horiz. % 531.84% 445.14% 351.74% 352.55% 134.25% 60.89% 100.00%
NP 230,010 304,038 331,992 292,929 203,712 113,615 36,965 239.44%
  QoQ % -24.35% -8.42% 13.34% 43.80% 79.30% 207.36% -
  Horiz. % 622.24% 822.50% 898.13% 792.45% 551.09% 307.36% 100.00%
NP to SH 230,010 304,038 331,992 292,929 203,712 113,615 36,965 239.44%
  QoQ % -24.35% -8.42% 13.34% 43.80% 79.30% 207.36% -
  Horiz. % 622.24% 822.50% 898.13% 792.45% 551.09% 307.36% 100.00%
Tax Rate 41.24 % 30.77 % 24.34 % 26.76 % 16.67 % 13.99 % 45.09 % -5.79%
  QoQ % 34.03% 26.42% -9.04% 60.53% 19.16% -68.97% -
  Horiz. % 91.46% 68.24% 53.98% 59.35% 36.97% 31.03% 100.00%
Total Cost 758,293 631,823 453,168 403,134 190,632 170,567 241,039 115.15%
  QoQ % 20.02% 39.42% 12.41% 111.47% 11.76% -29.24% -
  Horiz. % 314.59% 262.12% 188.01% 167.25% 79.09% 70.76% 100.00%
Net Worth 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 37.93%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.42% 14.20% -
  Horiz. % 161.78% 157.63% 151.41% 145.19% 130.67% 114.20% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 37.93%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.42% 14.20% -
  Horiz. % 161.78% 157.63% 151.41% 145.19% 130.67% 114.20% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,589,956 1,531,506 2.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.11% 3.82% -
  Horiz. % 103.70% 103.70% 103.70% 103.70% 103.70% 103.82% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 23.27 % 32.49 % 42.28 % 42.08 % 51.66 % 39.98 % 13.30 % 45.35%
  QoQ % -28.38% -23.16% 0.48% -18.54% 29.21% 200.60% -
  Horiz. % 174.96% 244.29% 317.89% 316.39% 388.42% 300.60% 100.00%
ROE 18.57 % 25.19 % 28.63 % 26.35 % 20.36 % 12.99 % 4.83 % 146.03%
  QoQ % -26.28% -12.02% 8.65% 29.42% 56.74% 168.94% -
  Horiz. % 384.47% 521.53% 592.75% 545.55% 421.53% 268.94% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.23 58.92 49.44 43.83 24.83 17.87 18.15 127.89%
  QoQ % 5.62% 19.17% 12.80% 76.52% 38.95% -1.54% -
  Horiz. % 342.87% 324.63% 272.40% 241.49% 136.80% 98.46% 100.00%
EPS 14.48 19.14 20.90 18.44 12.83 7.15 2.41 231.58%
  QoQ % -24.35% -8.42% 13.34% 43.73% 79.44% 196.68% -
  Horiz. % 600.83% 794.19% 867.22% 765.15% 532.37% 296.68% 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 0.7800 0.7600 0.7300 0.7000 0.6300 0.5500 0.5000 34.62%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.55% 10.00% -
  Horiz. % 156.00% 152.00% 146.00% 140.00% 126.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.23 58.92 49.44 43.83 24.83 17.89 17.50 133.52%
  QoQ % 5.62% 19.17% 12.80% 76.52% 38.79% 2.23% -
  Horiz. % 355.60% 336.69% 282.51% 250.46% 141.89% 102.23% 100.00%
EPS 14.48 19.14 20.90 18.44 12.83 7.15 2.33 239.15%
  QoQ % -24.35% -8.42% 13.34% 43.73% 79.44% 206.87% -
  Horiz. % 621.46% 821.46% 897.00% 791.42% 550.64% 306.87% 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 0.7800 0.7600 0.7300 0.7000 0.6300 0.5506 0.4821 37.94%
  QoQ % 2.63% 4.11% 4.29% 11.11% 14.42% 14.21% -
  Horiz. % 161.79% 157.64% 151.42% 145.20% 130.68% 114.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.0700 1.0700 0.8400 1.2600 0.8850 0.8200 0.8950 -
P/RPS 1.72 1.82 1.70 2.87 3.56 4.59 4.93 -50.54%
  QoQ % -5.49% 7.06% -40.77% -19.38% -22.44% -6.90% -
  Horiz. % 34.89% 36.92% 34.48% 58.22% 72.21% 93.10% 100.00%
P/EPS 7.39 5.59 4.02 6.83 6.90 11.48 37.08 -65.98%
  QoQ % 32.20% 39.05% -41.14% -1.01% -39.90% -69.04% -
  Horiz. % 19.93% 15.08% 10.84% 18.42% 18.61% 30.96% 100.00%
EY 13.53 17.89 24.88 14.64 14.49 8.71 2.70 193.70%
  QoQ % -24.37% -28.09% 69.95% 1.04% 66.36% 222.59% -
  Horiz. % 501.11% 662.59% 921.48% 542.22% 536.67% 322.59% 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 1.37 1.41 1.15 1.80 1.40 1.49 1.79 -16.37%
  QoQ % -2.84% 22.61% -36.11% 28.57% -6.04% -16.76% -
  Horiz. % 76.54% 78.77% 64.25% 100.56% 78.21% 83.24% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 28/05/18 21/02/18 -
Price 1.0100 1.0200 1.0500 0.9850 1.1000 0.8750 0.9650 -
P/RPS 1.62 1.73 2.12 2.25 4.43 4.90 5.32 -54.84%
  QoQ % -6.36% -18.40% -5.78% -49.21% -9.59% -7.89% -
  Horiz. % 30.45% 32.52% 39.85% 42.29% 83.27% 92.11% 100.00%
P/EPS 6.97 5.33 5.02 5.34 8.58 12.24 39.98 -68.89%
  QoQ % 30.77% 6.18% -5.99% -37.76% -29.90% -69.38% -
  Horiz. % 17.43% 13.33% 12.56% 13.36% 21.46% 30.62% 100.00%
EY 14.34 18.77 19.91 18.72 11.66 8.17 2.50 221.46%
  QoQ % -23.60% -5.73% 6.36% 60.55% 42.72% 226.80% -
  Horiz. % 573.60% 750.80% 796.40% 748.80% 466.40% 326.80% 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 1.29 1.34 1.44 1.41 1.75 1.59 1.93 -23.61%
  QoQ % -3.73% -6.94% 2.13% -19.43% 10.06% -17.62% -
  Horiz. % 66.84% 69.43% 74.61% 73.06% 90.67% 82.38% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers