Highlights

[HIBISCS] QoQ TTM Result on 2019-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -8.42%    YoY -     167.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 894,335 787,647 988,303 935,861 785,160 696,063 394,344 72.36%
  QoQ % 13.55% -20.30% 5.60% 19.19% 12.80% 76.51% -
  Horiz. % 226.79% 199.74% 250.62% 237.32% 199.11% 176.51% 100.00%
PBT 304,226 264,901 391,467 439,174 438,774 399,955 244,467 15.65%
  QoQ % 14.85% -32.33% -10.86% 0.09% 9.71% 63.60% -
  Horiz. % 124.44% 108.36% 160.13% 179.65% 179.48% 163.60% 100.00%
Tax -156,846 -118,664 -161,457 -135,136 -106,782 -107,026 -40,755 144.98%
  QoQ % -32.18% 26.50% -19.48% -26.55% 0.23% -162.61% -
  Horiz. % 384.85% 291.16% 396.16% 331.58% 262.01% 262.61% 100.00%
NP 147,380 146,237 230,010 304,038 331,992 292,929 203,712 -19.36%
  QoQ % 0.78% -36.42% -24.35% -8.42% 13.34% 43.80% -
  Horiz. % 72.35% 71.79% 112.91% 149.25% 162.97% 143.80% 100.00%
NP to SH 147,380 146,237 230,010 304,038 331,992 292,929 203,712 -19.36%
  QoQ % 0.78% -36.42% -24.35% -8.42% 13.34% 43.80% -
  Horiz. % 72.35% 71.79% 112.91% 149.25% 162.97% 143.80% 100.00%
Tax Rate 51.56 % 44.80 % 41.24 % 30.77 % 24.34 % 26.76 % 16.67 % 111.85%
  QoQ % 15.09% 8.63% 34.03% 26.42% -9.04% 60.53% -
  Horiz. % 309.30% 268.75% 247.39% 184.58% 146.01% 160.53% 100.00%
Total Cost 746,955 641,410 758,293 631,823 453,168 403,134 190,632 147.92%
  QoQ % 16.46% -15.41% 20.02% 39.42% 12.41% 111.47% -
  Horiz. % 391.83% 336.47% 397.78% 331.44% 237.72% 211.47% 100.00%
Net Worth 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 18.19%
  QoQ % 2.53% 1.28% 2.63% 4.11% 4.29% 11.11% -
  Horiz. % 128.57% 125.40% 123.81% 120.63% 115.87% 111.11% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 18.19%
  QoQ % 2.53% 1.28% 2.63% 4.11% 4.29% 11.11% -
  Horiz. % 128.57% 125.40% 123.81% 120.63% 115.87% 111.11% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.48 % 18.57 % 23.27 % 32.49 % 42.28 % 42.08 % 51.66 % -53.22%
  QoQ % -11.25% -20.20% -28.38% -23.16% 0.48% -18.54% -
  Horiz. % 31.90% 35.95% 45.04% 62.89% 81.84% 81.46% 100.00%
ROE 11.46 % 11.66 % 18.57 % 25.19 % 28.63 % 26.35 % 20.36 % -31.76%
  QoQ % -1.72% -37.21% -26.28% -12.02% 8.65% 29.42% -
  Horiz. % 56.29% 57.27% 91.21% 123.72% 140.62% 129.42% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 56.31 49.59 62.23 58.92 49.44 43.83 24.83 72.36%
  QoQ % 13.55% -20.31% 5.62% 19.17% 12.80% 76.52% -
  Horiz. % 226.78% 199.72% 250.62% 237.29% 199.11% 176.52% 100.00%
EPS 9.28 9.21 14.48 19.14 20.90 18.44 12.83 -19.37%
  QoQ % 0.76% -36.40% -24.35% -8.42% 13.34% 43.73% -
  Horiz. % 72.33% 71.78% 112.86% 149.18% 162.90% 143.73% 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 0.8100 0.7900 0.7800 0.7600 0.7300 0.7000 0.6300 18.19%
  QoQ % 2.53% 1.28% 2.63% 4.11% 4.29% 11.11% -
  Horiz. % 128.57% 125.40% 123.81% 120.63% 115.87% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,612,378
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 55.47 48.85 61.29 58.04 48.70 43.17 24.46 72.35%
  QoQ % 13.55% -20.30% 5.60% 19.18% 12.81% 76.49% -
  Horiz. % 226.78% 199.71% 250.57% 237.29% 199.10% 176.49% 100.00%
EPS 9.14 9.07 14.27 18.86 20.59 18.17 12.63 -19.35%
  QoQ % 0.77% -36.44% -24.34% -8.40% 13.32% 43.86% -
  Horiz. % 72.37% 71.81% 112.98% 149.33% 163.02% 143.86% 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 0.7979 0.7782 0.7683 0.7486 0.7191 0.6895 0.6206 18.18%
  QoQ % 2.53% 1.29% 2.63% 4.10% 4.29% 11.10% -
  Horiz. % 128.57% 125.39% 123.80% 120.63% 115.87% 111.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.9400 0.9550 1.0700 1.0700 0.8400 1.2600 0.8850 -
P/RPS 1.67 1.93 1.72 1.82 1.70 2.87 3.56 -39.54%
  QoQ % -13.47% 12.21% -5.49% 7.06% -40.77% -19.38% -
  Horiz. % 46.91% 54.21% 48.31% 51.12% 47.75% 80.62% 100.00%
P/EPS 10.13 10.37 7.39 5.59 4.02 6.83 6.90 29.08%
  QoQ % -2.31% 40.32% 32.20% 39.05% -41.14% -1.01% -
  Horiz. % 146.81% 150.29% 107.10% 81.01% 58.26% 98.99% 100.00%
EY 9.87 9.64 13.53 17.89 24.88 14.64 14.49 -22.53%
  QoQ % 2.39% -28.75% -24.37% -28.09% 69.95% 1.04% -
  Horiz. % 68.12% 66.53% 93.37% 123.46% 171.70% 101.04% 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 1.21 1.37 1.41 1.15 1.80 1.40 -11.75%
  QoQ % -4.13% -11.68% -2.84% 22.61% -36.11% 28.57% -
  Horiz. % 82.86% 86.43% 97.86% 100.71% 82.14% 128.57% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 -
Price 0.8800 0.9150 1.0100 1.0200 1.0500 0.9850 1.1000 -
P/RPS 1.56 1.85 1.62 1.73 2.12 2.25 4.43 -50.04%
  QoQ % -15.68% 14.20% -6.36% -18.40% -5.78% -49.21% -
  Horiz. % 35.21% 41.76% 36.57% 39.05% 47.86% 50.79% 100.00%
P/EPS 9.48 9.94 6.97 5.33 5.02 5.34 8.58 6.86%
  QoQ % -4.63% 42.61% 30.77% 6.18% -5.99% -37.76% -
  Horiz. % 110.49% 115.85% 81.24% 62.12% 58.51% 62.24% 100.00%
EY 10.54 10.06 14.34 18.77 19.91 18.72 11.66 -6.49%
  QoQ % 4.77% -29.85% -23.60% -5.73% 6.36% 60.55% -
  Horiz. % 90.39% 86.28% 122.98% 160.98% 170.75% 160.55% 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 1.09 1.16 1.29 1.34 1.44 1.41 1.75 -27.00%
  QoQ % -6.03% -10.08% -3.73% -6.94% 2.13% -19.43% -
  Horiz. % 62.29% 66.29% 73.71% 76.57% 82.29% 80.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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