Highlights

[HIBISCS] YoY Annualized Quarter 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 -     -5.21%    YoY -     -53.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Revenue 809,345 1,001,645 279,622 249,077 43,969 8,356 11,836 91.48%
  YoY % -19.20% 258.21% 12.26% 466.48% 426.20% -29.40% -
  Horiz. % 6,838.00% 8,462.70% 2,362.48% 2,104.40% 371.49% 70.60% 100.00%
PBT 239,466 398,806 139,197 45,738 -106,078 -42,156 6,920 72.44%
  YoY % -39.95% 186.50% 204.33% 143.12% -151.63% -709.19% -
  Horiz. % 3,460.50% 5,763.10% 2,011.52% 660.96% -1,532.93% -609.19% 100.00%
Tax -111,545 -125,090 750 84,185 862 854 -40 238.63%
  YoY % 10.83% -16,763.94% -99.11% 9,658.74% 0.94% 2,236.67% -
  Horiz. % 278,863.34% 312,726.66% -1,876.67% -210,463.33% -2,156.67% -2,136.67% 100.00%
NP 127,921 273,716 139,948 129,924 -105,216 -41,301 6,880 56.73%
  YoY % -53.26% 95.58% 7.72% 223.48% -154.75% -700.31% -
  Horiz. % 1,859.32% 3,978.43% 2,034.13% 1,888.43% -1,529.30% -600.31% 100.00%
NP to SH 127,921 273,716 139,948 129,924 -105,216 41,301 6,880 56.73%
  YoY % -53.26% 95.58% 7.72% 223.48% -354.75% 500.31% -
  Horiz. % 1,859.32% 3,978.43% 2,034.13% 1,888.43% -1,529.30% 600.31% 100.00%
Tax Rate 46.58 % 31.37 % -0.54 % -184.06 % - % - % 0.58 % 96.27%
  YoY % 48.49% 5,909.26% 99.71% 0.00% 0.00% 0.00% -
  Horiz. % 8,031.03% 5,408.62% -93.10% -31,734.48% 0.00% 0.00% 100.00%
Total Cost 681,424 727,929 139,674 119,153 149,185 49,657 4,956 113.19%
  YoY % -6.39% 421.16% 17.22% -20.13% 200.43% 901.96% -
  Horiz. % 13,749.47% 14,687.84% 2,818.29% 2,404.22% 3,010.20% 1,001.96% 100.00%
Net Worth 1,365,876 1,207,053 874,475 732,230 470,810 520,632 270,870 28.24%
  YoY % 13.16% 38.03% 19.43% 55.53% -9.57% 92.21% -
  Horiz. % 504.25% 445.62% 322.84% 270.32% 173.81% 192.21% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Net Worth 1,365,876 1,207,053 874,475 732,230 470,810 520,632 270,870 28.24%
  YoY % 13.16% 38.03% 19.43% 55.53% -9.57% 92.21% -
  Horiz. % 504.25% 445.62% 322.84% 270.32% 173.81% 192.21% 100.00%
NOSH 1,588,228 1,588,228 1,589,956 1,408,135 1,023,501 897,642 451,451 21.34%
  YoY % 0.00% -0.11% 12.91% 37.58% 14.02% 98.83% -
  Horiz. % 351.80% 351.80% 352.19% 311.91% 226.71% 198.83% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
NP Margin 15.81 % 27.33 % 50.05 % 52.16 % -239.29 % -494.27 % 58.13 % -18.14%
  YoY % -42.15% -45.39% -4.05% 121.80% 51.59% -950.28% -
  Horiz. % 27.20% 47.02% 86.10% 89.73% -411.65% -850.28% 100.00%
ROE 9.37 % 22.68 % 16.00 % 17.74 % -22.35 % 7.93 % 2.54 % 22.23%
  YoY % -58.69% 41.75% -9.81% 179.37% -381.84% 212.20% -
  Horiz. % 368.90% 892.91% 629.92% 698.43% -879.92% 312.20% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 50.96 63.07 17.59 17.69 4.30 0.93 2.62 57.82%
  YoY % -19.20% 258.56% -0.57% 311.40% 362.37% -64.50% -
  Horiz. % 1,945.04% 2,407.25% 671.37% 675.19% 164.12% 35.50% 100.00%
EPS 8.05 17.24 9.16 9.23 -10.28 -4.76 1.55 28.83%
  YoY % -53.31% 88.21% -0.76% 189.79% -115.97% -407.10% -
  Horiz. % 519.35% 1,112.26% 590.97% 595.48% -663.23% -307.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8600 0.7600 0.5500 0.5200 0.4600 0.5800 0.6000 5.69%
  YoY % 13.16% 38.18% 5.77% 13.04% -20.69% -3.33% -
  Horiz. % 143.33% 126.67% 91.67% 86.67% 76.67% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,727,389
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 46.85 57.99 16.19 14.42 2.55 0.48 0.69 91.27%
  YoY % -19.21% 258.18% 12.27% 465.49% 431.25% -30.43% -
  Horiz. % 6,789.85% 8,404.35% 2,346.38% 2,089.85% 369.57% 69.57% 100.00%
EPS 7.41 15.85 8.10 7.52 -6.09 2.39 0.40 56.64%
  YoY % -53.25% 95.68% 7.71% 223.48% -354.81% 497.50% -
  Horiz. % 1,852.50% 3,962.50% 2,025.00% 1,880.00% -1,522.50% 597.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7907 0.6988 0.5062 0.4239 0.2726 0.3014 0.1568 28.24%
  YoY % 13.15% 38.05% 19.41% 55.50% -9.56% 92.22% -
  Horiz. % 504.27% 445.66% 322.83% 270.34% 173.85% 192.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 -
Price 0.3400 1.0700 0.8200 0.4450 0.1950 0.7650 1.8600 -
P/RPS 0.67 1.70 4.66 2.52 4.54 82.18 70.94 -51.17%
  YoY % -60.59% -63.52% 84.92% -44.49% -94.48% 15.84% -
  Horiz. % 0.94% 2.40% 6.57% 3.55% 6.40% 115.84% 100.00%
P/EPS 4.22 6.21 9.32 4.82 -1.90 16.63 122.05 -40.39%
  YoY % -32.05% -33.37% 93.36% 353.68% -111.43% -86.37% -
  Horiz. % 3.46% 5.09% 7.64% 3.95% -1.56% 13.63% 100.00%
EY 23.69 16.11 10.73 20.73 -52.72 6.01 0.82 67.72%
  YoY % 47.05% 50.14% -48.24% 139.32% -977.20% 632.93% -
  Horiz. % 2,889.02% 1,964.63% 1,308.54% 2,528.05% -6,429.27% 732.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 1.41 1.49 0.86 0.42 1.32 3.10 -27.01%
  YoY % -71.63% -5.37% 73.26% 104.76% -68.18% -57.42% -
  Horiz. % 12.90% 45.48% 48.06% 27.74% 13.55% 42.58% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 19/05/20 27/05/19 28/05/18 24/05/17 31/05/16 28/05/15 20/11/13 -
Price 0.6050 1.0200 0.8750 0.4400 0.1850 0.7150 1.9500 -
P/RPS 1.19 1.62 4.98 2.49 4.31 76.81 74.38 -47.05%
  YoY % -26.54% -67.47% 100.00% -42.23% -94.39% 3.27% -
  Horiz. % 1.60% 2.18% 6.70% 3.35% 5.79% 103.27% 100.00%
P/EPS 7.51 5.92 9.94 4.77 -1.80 15.54 127.96 -35.34%
  YoY % 26.86% -40.44% 108.39% 365.00% -111.58% -87.86% -
  Horiz. % 5.87% 4.63% 7.77% 3.73% -1.41% 12.14% 100.00%
EY 13.31 16.90 10.06 20.97 -55.57 6.44 0.78 54.68%
  YoY % -21.24% 67.99% -52.03% 137.74% -962.89% 725.64% -
  Horiz. % 1,706.41% 2,166.67% 1,289.74% 2,688.46% -7,124.36% 825.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 1.34 1.59 0.85 0.40 1.23 3.25 -21.03%
  YoY % -47.76% -15.72% 87.06% 112.50% -67.48% -62.15% -
  Horiz. % 21.54% 41.23% 48.92% 26.15% 12.31% 37.85% 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
 
 

461  373  627  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.385+0.015 
 JAKS 0.70+0.025 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.285+0.005 
 MESTRON 0.23+0.005 
 SCIB 2.89+0.35 
 MTRONIC 0.095+0.005 
 KSTAR 0.115-0.03 
 PHB 0.0250.00 

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