Highlights

[HIBISCS] QoQ TTM Result on 2020-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 19-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Mar-2020  [#3]
Profit Trend QoQ -     -18.13%    YoY -     -60.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 551,137 632,698 646,504 844,078 894,335 787,647 988,303 -32.13%
  QoQ % -12.89% -2.14% -23.41% -5.62% 13.55% -20.30% -
  Horiz. % 55.77% 64.02% 65.42% 85.41% 90.49% 79.70% 100.00%
PBT -79,924 3,413 25,289 271,962 304,226 264,901 391,467 -
  QoQ % -2,441.75% -86.50% -90.70% -10.61% 14.85% -32.33% -
  Horiz. % -20.42% 0.87% 6.46% 69.47% 77.71% 67.67% 100.00%
Tax -14,757 -58,863 -74,543 -151,298 -156,846 -118,664 -161,457 -79.56%
  QoQ % 74.93% 21.03% 50.73% 3.54% -32.18% 26.50% -
  Horiz. % 9.14% 36.46% 46.17% 93.71% 97.14% 73.50% 100.00%
NP -94,681 -55,450 -49,254 120,664 147,380 146,237 230,010 -
  QoQ % -70.75% -12.58% -140.82% -18.13% 0.78% -36.42% -
  Horiz. % -41.16% -24.11% -21.41% 52.46% 64.08% 63.58% 100.00%
NP to SH -94,681 -55,450 -49,254 120,664 147,380 146,237 230,010 -
  QoQ % -70.75% -12.58% -140.82% -18.13% 0.78% -36.42% -
  Horiz. % -41.16% -24.11% -21.41% 52.46% 64.08% 63.58% 100.00%
Tax Rate - % 1,724.67 % 294.76 % 55.63 % 51.56 % 44.80 % 41.24 % -
  QoQ % 0.00% 485.11% 429.86% 7.89% 15.09% 8.63% -
  Horiz. % 0.00% 4,182.03% 714.74% 134.89% 125.02% 108.63% 100.00%
Total Cost 645,818 688,148 695,758 723,414 746,955 641,410 758,293 -10.11%
  QoQ % -6.15% -1.09% -3.82% -3.15% 16.46% -15.41% -
  Horiz. % 85.17% 90.75% 91.75% 95.40% 98.50% 84.59% 100.00%
Net Worth 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 -3.72%
  QoQ % -1.78% -2.60% -10.47% 6.17% 2.53% 1.28% -
  Horiz. % 94.45% 96.15% 98.72% 110.26% 103.85% 101.28% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,125 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 -3.72%
  QoQ % -1.78% -2.60% -10.47% 6.17% 2.53% 1.28% -
  Horiz. % 94.45% 96.15% 98.72% 110.26% 103.85% 101.28% 100.00%
NOSH 1,625,016 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1.53%
  QoQ % 2.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.32% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -17.18 % -8.76 % -7.62 % 14.30 % 16.48 % 18.57 % 23.27 % -
  QoQ % -96.12% -14.96% -153.29% -13.23% -11.25% -20.20% -
  Horiz. % -73.83% -37.65% -32.75% 61.45% 70.82% 79.80% 100.00%
ROE -8.09 % -4.66 % -4.03 % 8.83 % 11.46 % 11.66 % 18.57 % -
  QoQ % -73.61% -15.63% -145.64% -22.95% -1.72% -37.21% -
  Horiz. % -43.56% -25.09% -21.70% 47.55% 61.71% 62.79% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.92 39.84 40.71 53.15 56.31 49.59 62.23 -33.15%
  QoQ % -14.86% -2.14% -23.41% -5.61% 13.55% -20.31% -
  Horiz. % 54.51% 64.02% 65.42% 85.41% 90.49% 79.69% 100.00%
EPS -5.83 -3.49 -3.10 7.60 9.28 9.21 14.48 -
  QoQ % -67.05% -12.58% -140.79% -18.10% 0.76% -36.40% -
  Horiz. % -40.26% -24.10% -21.41% 52.49% 64.09% 63.60% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.7200 0.7500 0.7700 0.8600 0.8100 0.7900 0.7800 -5.17%
  QoQ % -4.00% -2.60% -10.47% 6.17% 2.53% 1.28% -
  Horiz. % 92.31% 96.15% 98.72% 110.26% 103.85% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,007,508
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 27.45 31.52 32.20 42.05 44.55 39.24 49.23 -32.14%
  QoQ % -12.91% -2.11% -23.42% -5.61% 13.53% -20.29% -
  Horiz. % 55.76% 64.03% 65.41% 85.42% 90.49% 79.71% 100.00%
EPS -4.72 -2.76 -2.45 6.01 7.34 7.28 11.46 -
  QoQ % -71.01% -12.65% -140.77% -18.12% 0.82% -36.47% -
  Horiz. % -41.19% -24.08% -21.38% 52.44% 64.05% 63.53% 100.00%
DPS 0.40 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. % 100.00% - - - - - -
NAPS 0.5828 0.5934 0.6092 0.6804 0.6408 0.6250 0.6171 -3.72%
  QoQ % -1.79% -2.59% -10.46% 6.18% 2.53% 1.28% -
  Horiz. % 94.44% 96.16% 98.72% 110.26% 103.84% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.5800 0.5050 0.6150 0.3400 0.9400 0.9550 1.0700 -
P/RPS 1.71 1.27 1.51 0.64 1.67 1.93 1.72 -0.39%
  QoQ % 34.65% -15.89% 135.94% -61.68% -13.47% 12.21% -
  Horiz. % 99.42% 73.84% 87.79% 37.21% 97.09% 112.21% 100.00%
P/EPS -9.95 -14.46 -19.83 4.48 10.13 10.37 7.39 -
  QoQ % 31.19% 27.08% -542.63% -55.77% -2.31% 40.32% -
  Horiz. % -134.64% -195.67% -268.34% 60.62% 137.08% 140.32% 100.00%
EY -10.05 -6.91 -5.04 22.35 9.87 9.64 13.53 -
  QoQ % -45.44% -37.10% -122.55% 126.44% 2.39% -28.75% -
  Horiz. % -74.28% -51.07% -37.25% 165.19% 72.95% 71.25% 100.00%
DY 0.86 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. % 100.00% - - - - - -
P/NAPS 0.81 0.67 0.80 0.40 1.16 1.21 1.37 -29.44%
  QoQ % 20.90% -16.25% 100.00% -65.52% -4.13% -11.68% -
  Horiz. % 59.12% 48.91% 58.39% 29.20% 84.67% 88.32% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 27/11/20 24/08/20 19/05/20 25/02/20 21/11/19 20/08/19 -
Price 0.6900 0.6100 0.6050 0.6050 0.8800 0.9150 1.0100 -
P/RPS 2.03 1.53 1.49 1.14 1.56 1.85 1.62 16.15%
  QoQ % 32.68% 2.68% 30.70% -26.92% -15.68% 14.20% -
  Horiz. % 125.31% 94.44% 91.98% 70.37% 96.30% 114.20% 100.00%
P/EPS -11.84 -17.47 -19.51 7.96 9.48 9.94 6.97 -
  QoQ % 32.23% 10.46% -345.10% -16.03% -4.63% 42.61% -
  Horiz. % -169.87% -250.65% -279.91% 114.20% 136.01% 142.61% 100.00%
EY -8.44 -5.72 -5.13 12.56 10.54 10.06 14.34 -
  QoQ % -47.55% -11.50% -140.84% 19.17% 4.77% -29.85% -
  Horiz. % -58.86% -39.89% -35.77% 87.59% 73.50% 70.15% 100.00%
DY 0.72 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. % 100.00% - - - - - -
P/NAPS 0.96 0.81 0.79 0.70 1.09 1.16 1.29 -17.81%
  QoQ % 18.52% 2.53% 12.86% -35.78% -6.03% -10.08% -
  Horiz. % 74.42% 62.79% 61.24% 54.26% 84.50% 89.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

523  265  549  910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 G3 0.080.00 
 CORAZA 0.645+0.365 
 MMAG 0.080.00 
 DNEX 0.965+0.055 
 AGES 0.025-0.01 
 EASTLND-OR 0.005-0.005 
 SMTRACK 0.22-0.005 
 SAPNRG 0.050.00 
 ARBB-OR 0.005-0.005 
 HSI-HML 0.06-0.135 
PARTNERS & BROKERS