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 - 2,007,508
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 44.55 39.24 49.23 46.62 39.11 34.67 19.64 72.38%
  QoQ % 13.53% -20.29% 5.60% 19.20% 12.81% 76.53% -
  Horiz. % 226.83% 199.80% 250.66% 237.37% 199.13% 176.53% 100.00%
EPS 7.34 7.28 11.46 15.15 16.54 14.59 10.15 -19.39%
  QoQ % 0.82% -36.47% -24.36% -8.40% 13.37% 43.74% -
  Horiz. % 72.32% 71.72% 112.91% 149.26% 162.96% 143.74% 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 0.6408 0.6250 0.6171 0.6013 0.5775 0.5538 0.4984 18.19%
  QoQ % 2.53% 1.28% 2.63% 4.12% 4.28% 11.12% -
  Horiz. % 128.57% 125.40% 123.82% 120.65% 115.87% 111.12% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS