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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 787,647 988,303 935,861 785,160 696,063 394,344 284,182 97.19%
  QoQ % -20.30% 5.60% 19.19% 12.80% 76.51% 38.76% -
  Horiz. % 277.16% 347.77% 329.32% 276.29% 244.94% 138.76% 100.00%
PBT 264,901 391,467 439,174 438,774 399,955 244,467 132,101 58.95%
  QoQ % -32.33% -10.86% 0.09% 9.71% 63.60% 85.06% -
  Horiz. % 200.53% 296.34% 332.45% 332.15% 302.76% 185.06% 100.00%
Tax -118,664 -161,457 -135,136 -106,782 -107,026 -40,755 -18,486 245.01%
  QoQ % 26.50% -19.48% -26.55% 0.23% -162.61% -120.46% -
  Horiz. % 641.91% 873.40% 731.02% 577.64% 578.96% 220.46% 100.00%
NP 146,237 230,010 304,038 331,992 292,929 203,712 113,615 18.31%
  QoQ % -36.42% -24.35% -8.42% 13.34% 43.80% 79.30% -
  Horiz. % 128.71% 202.45% 267.60% 292.21% 257.83% 179.30% 100.00%
NP to SH 146,237 230,010 304,038 331,992 292,929 203,712 113,615 18.31%
  QoQ % -36.42% -24.35% -8.42% 13.34% 43.80% 79.30% -
  Horiz. % 128.71% 202.45% 267.60% 292.21% 257.83% 179.30% 100.00%
Tax Rate 44.80 % 41.24 % 30.77 % 24.34 % 26.76 % 16.67 % 13.99 % 117.10%
  QoQ % 8.63% 34.03% 26.42% -9.04% 60.53% 19.16% -
  Horiz. % 320.23% 294.78% 219.94% 173.98% 191.28% 119.16% 100.00%
Total Cost 641,410 758,293 631,823 453,168 403,134 190,632 170,567 141.63%
  QoQ % -15.41% 20.02% 39.42% 12.41% 111.47% 11.76% -
  Horiz. % 376.05% 444.57% 370.43% 265.68% 236.35% 111.76% 100.00%
Net Worth 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 27.18%
  QoQ % 1.28% 2.63% 4.11% 4.29% 11.11% 14.42% -
  Horiz. % 143.48% 141.66% 138.03% 132.58% 127.13% 114.42% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 27.18%
  QoQ % 1.28% 2.63% 4.11% 4.29% 11.11% 14.42% -
  Horiz. % 143.48% 141.66% 138.03% 132.58% 127.13% 114.42% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,589,956 -0.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.11% -
  Horiz. % 99.89% 99.89% 99.89% 99.89% 99.89% 99.89% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.57 % 23.27 % 32.49 % 42.28 % 42.08 % 51.66 % 39.98 % -40.00%
  QoQ % -20.20% -28.38% -23.16% 0.48% -18.54% 29.21% -
  Horiz. % 46.45% 58.20% 81.27% 105.75% 105.25% 129.21% 100.00%
ROE 11.66 % 18.57 % 25.19 % 28.63 % 26.35 % 20.36 % 12.99 % -6.94%
  QoQ % -37.21% -26.28% -12.02% 8.65% 29.42% 56.74% -
  Horiz. % 89.76% 142.96% 193.92% 220.40% 202.85% 156.74% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 49.59 62.23 58.92 49.44 43.83 24.83 17.87 97.35%
  QoQ % -20.31% 5.62% 19.17% 12.80% 76.52% 38.95% -
  Horiz. % 277.50% 348.24% 329.71% 276.66% 245.27% 138.95% 100.00%
EPS 9.21 14.48 19.14 20.90 18.44 12.83 7.15 18.37%
  QoQ % -36.40% -24.35% -8.42% 13.34% 43.73% 79.44% -
  Horiz. % 128.81% 202.52% 267.69% 292.31% 257.90% 179.44% 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 0.7900 0.7800 0.7600 0.7300 0.7000 0.6300 0.5500 27.28%
  QoQ % 1.28% 2.63% 4.11% 4.29% 11.11% 14.55% -
  Horiz. % 143.64% 141.82% 138.18% 132.73% 127.27% 114.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,612,378
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.85 61.29 58.04 48.70 43.17 24.46 17.63 97.15%
  QoQ % -20.30% 5.60% 19.18% 12.81% 76.49% 38.74% -
  Horiz. % 277.08% 347.65% 329.21% 276.23% 244.87% 138.74% 100.00%
EPS 9.07 14.27 18.86 20.59 18.17 12.63 7.05 18.27%
  QoQ % -36.44% -24.34% -8.40% 13.32% 43.86% 79.15% -
  Horiz. % 128.65% 202.41% 267.52% 292.06% 257.73% 179.15% 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 0.7782 0.7683 0.7486 0.7191 0.6895 0.6206 0.5424 27.18%
  QoQ % 1.29% 2.63% 4.10% 4.29% 11.10% 14.42% -
  Horiz. % 143.47% 141.65% 138.02% 132.58% 127.12% 114.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.9550 1.0700 1.0700 0.8400 1.2600 0.8850 0.8200 -
P/RPS 1.93 1.72 1.82 1.70 2.87 3.56 4.59 -43.84%
  QoQ % 12.21% -5.49% 7.06% -40.77% -19.38% -22.44% -
  Horiz. % 42.05% 37.47% 39.65% 37.04% 62.53% 77.56% 100.00%
P/EPS 10.37 7.39 5.59 4.02 6.83 6.90 11.48 -6.55%
  QoQ % 40.32% 32.20% 39.05% -41.14% -1.01% -39.90% -
  Horiz. % 90.33% 64.37% 48.69% 35.02% 59.49% 60.10% 100.00%
EY 9.64 13.53 17.89 24.88 14.64 14.49 8.71 6.99%
  QoQ % -28.75% -24.37% -28.09% 69.95% 1.04% 66.36% -
  Horiz. % 110.68% 155.34% 205.40% 285.65% 168.08% 166.36% 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 1.21 1.37 1.41 1.15 1.80 1.40 1.49 -12.95%
  QoQ % -11.68% -2.84% 22.61% -36.11% 28.57% -6.04% -
  Horiz. % 81.21% 91.95% 94.63% 77.18% 120.81% 93.96% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 28/05/18 -
Price 0.9150 1.0100 1.0200 1.0500 0.9850 1.1000 0.8750 -
P/RPS 1.85 1.62 1.73 2.12 2.25 4.43 4.90 -47.73%
  QoQ % 14.20% -6.36% -18.40% -5.78% -49.21% -9.59% -
  Horiz. % 37.76% 33.06% 35.31% 43.27% 45.92% 90.41% 100.00%
P/EPS 9.94 6.97 5.33 5.02 5.34 8.58 12.24 -12.95%
  QoQ % 42.61% 30.77% 6.18% -5.99% -37.76% -29.90% -
  Horiz. % 81.21% 56.94% 43.55% 41.01% 43.63% 70.10% 100.00%
EY 10.06 14.34 18.77 19.91 18.72 11.66 8.17 14.87%
  QoQ % -29.85% -23.60% -5.73% 6.36% 60.55% 42.72% -
  Horiz. % 123.13% 175.52% 229.74% 243.70% 229.13% 142.72% 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 1.16 1.29 1.34 1.44 1.41 1.75 1.59 -18.94%
  QoQ % -10.08% -3.73% -6.94% 2.13% -19.43% 10.06% -
  Horiz. % 72.96% 81.13% 84.28% 90.57% 88.68% 110.06% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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