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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 785,160 696,063 394,344 284,182 278,004 264,764 261,273 107.83%
  QoQ % 12.80% 76.51% 38.76% 2.22% 5.00% 1.34% -
  Horiz. % 300.51% 266.41% 150.93% 108.77% 106.40% 101.34% 100.00%
PBT 438,774 399,955 244,467 132,101 67,323 64,248 62,007 267.27%
  QoQ % 9.71% 63.60% 85.06% 96.22% 4.79% 3.61% -
  Horiz. % 707.62% 645.02% 394.26% 213.04% 108.57% 103.61% 100.00%
Tax -106,782 -107,026 -40,755 -18,486 -30,358 -27,650 44,090 -
  QoQ % 0.23% -162.61% -120.46% 39.11% -9.79% -162.71% -
  Horiz. % -242.19% -242.74% -92.44% -41.93% -68.85% -62.71% 100.00%
NP 331,992 292,929 203,712 113,615 36,965 36,598 106,097 113.49%
  QoQ % 13.34% 43.80% 79.30% 207.36% 1.00% -65.51% -
  Horiz. % 312.91% 276.10% 192.01% 107.09% 34.84% 34.49% 100.00%
NP to SH 331,992 292,929 203,712 113,615 36,965 36,598 106,097 113.49%
  QoQ % 13.34% 43.80% 79.30% 207.36% 1.00% -65.51% -
  Horiz. % 312.91% 276.10% 192.01% 107.09% 34.84% 34.49% 100.00%
Tax Rate 24.34 % 26.76 % 16.67 % 13.99 % 45.09 % 43.04 % -71.10 % -
  QoQ % -9.04% 60.53% 19.16% -68.97% 4.76% 160.53% -
  Horiz. % -34.23% -37.64% -23.45% -19.68% -63.42% -60.53% 100.00%
Total Cost 453,168 403,134 190,632 170,567 241,039 228,166 155,176 103.91%
  QoQ % 12.41% 111.47% 11.76% -29.24% 5.64% 47.04% -
  Horiz. % 292.03% 259.79% 122.85% 109.92% 155.33% 147.04% 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 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
31/12/18 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 42.28 % 42.08 % 51.66 % 39.98 % 13.30 % 13.82 % 40.61 % 2.72%
  QoQ % 0.48% -18.54% 29.21% 200.60% -3.76% -65.97% -
  Horiz. % 104.11% 103.62% 127.21% 98.45% 32.75% 34.03% 100.00%
ROE 28.63 % 26.35 % 20.36 % 12.99 % 4.83 % 4.86 % 14.42 % 57.77%
  QoQ % 8.65% 29.42% 56.74% 168.94% -0.62% -66.30% -
  Horiz. % 198.54% 182.73% 141.19% 90.08% 33.50% 33.70% 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 49.44 43.83 24.83 17.87 18.15 17.92 18.11 94.97%
  QoQ % 12.80% 76.52% 38.95% -1.54% 1.28% -1.05% -
  Horiz. % 273.00% 242.02% 137.11% 98.67% 100.22% 98.95% 100.00%
EPS 20.90 18.44 12.83 7.15 2.41 2.48 7.36 100.15%
  QoQ % 13.34% 43.73% 79.44% 196.68% -2.82% -66.30% -
  Horiz. % 283.97% 250.54% 174.32% 97.15% 32.74% 33.70% 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 49.44 43.83 24.83 17.89 17.50 16.67 16.45 107.84%
  QoQ % 12.80% 76.52% 38.79% 2.23% 4.98% 1.34% -
  Horiz. % 300.55% 266.44% 150.94% 108.75% 106.38% 101.34% 100.00%
EPS 20.90 18.44 12.83 7.15 2.33 2.30 6.68 113.47%
  QoQ % 13.34% 43.73% 79.44% 206.87% 1.30% -65.57% -
  Horiz. % 312.87% 276.05% 192.07% 107.04% 34.88% 34.43% 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 1.70 2.87 3.56 4.59 4.93 3.60 2.26 -17.25%
  QoQ % -40.77% -19.38% -22.44% -6.90% 36.94% 59.29% -
  Horiz. % 75.22% 126.99% 157.52% 203.10% 218.14% 159.29% 100.00%
P/EPS 4.02 6.83 6.90 11.48 37.08 26.04 5.57 -19.49%
  QoQ % -41.14% -1.01% -39.90% -69.04% 42.40% 367.50% -
  Horiz. % 72.17% 122.62% 123.88% 206.10% 665.71% 467.50% 100.00%
EY 24.88 14.64 14.49 8.71 2.70 3.84 17.94 24.29%
  QoQ % 69.95% 1.04% 66.36% 222.59% -29.69% -78.60% -
  Horiz. % 138.68% 81.61% 80.77% 48.55% 15.05% 21.40% 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 0.7150 0.4250 -
P/RPS 2.12 2.25 4.43 4.90 5.32 3.99 2.35 -6.62%
  QoQ % -5.78% -49.21% -9.59% -7.89% 33.33% 69.79% -
  Horiz. % 90.21% 95.74% 188.51% 208.51% 226.38% 169.79% 100.00%
P/EPS 5.02 5.34 8.58 12.24 39.98 28.86 5.78 -8.95%
  QoQ % -5.99% -37.76% -29.90% -69.38% 38.53% 399.31% -
  Horiz. % 86.85% 92.39% 148.44% 211.76% 691.70% 499.31% 100.00%
EY 19.91 18.72 11.66 8.17 2.50 3.46 17.31 9.75%
  QoQ % 6.36% 60.55% 42.72% 226.80% -27.75% -80.01% -
  Horiz. % 115.02% 108.15% 67.36% 47.20% 14.44% 19.99% 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 1.40 0.83 44.24%
  QoQ % 2.13% -19.43% 10.06% -17.62% 37.86% 68.67% -
  Horiz. % 173.49% 169.88% 210.84% 191.57% 232.53% 168.67% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers