Highlights

[HIBISCS] YoY Cumulative Quarter 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 -     50.10%    YoY -     587.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Revenue 525,113 134,297 117,566 1,200 8,488 4,550 3,869 119.26%
  YoY % 291.01% 14.23% 9,697.17% -85.86% 86.55% 17.60% -
  Horiz. % 13,572.32% 3,471.10% 3,038.67% 31.02% 219.38% 117.60% 100.00%
PBT 217,136 22,829 17,513 -159,398 -9,938 -20,600 -4,093 -
  YoY % 851.14% 30.35% 110.99% -1,503.92% 51.76% -403.30% -
  Horiz. % -5,305.06% -557.76% -427.88% 3,894.41% 242.80% 503.30% 100.00%
Tax -67,030 -1,003 73,445 -19 972 665 36 -
  YoY % -6,582.95% -101.37% 386,652.62% -101.95% 46.17% 1,747.22% -
  Horiz. % -186,194.45% -2,786.11% 204,013.89% -52.78% 2,700.00% 1,847.22% 100.00%
NP 150,106 21,826 90,958 -159,417 -8,966 -19,935 -4,057 -
  YoY % 587.74% -76.00% 157.06% -1,678.02% 55.02% -391.37% -
  Horiz. % -3,699.93% -537.98% -2,242.00% 3,929.43% 221.00% 491.37% 100.00%
NP to SH 150,106 21,826 90,958 -159,417 -8,966 -19,935 -4,057 -
  YoY % 587.74% -76.00% 157.06% -1,678.02% 55.02% -391.37% -
  Horiz. % -3,699.93% -537.98% -2,242.00% 3,929.43% 221.00% 491.37% 100.00%
Tax Rate 30.87 % 4.39 % -419.37 % - % - % - % - % -
  YoY % 603.19% 101.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -7.36% -1.05% 100.00% - - - -
Total Cost 375,007 112,471 26,608 160,617 17,454 24,485 7,926 85.26%
  YoY % 233.43% 322.70% -83.43% 820.23% -28.72% 208.92% -
  Horiz. % 4,731.35% 1,419.01% 335.71% 2,026.46% 220.21% 308.92% 100.00%
Net Worth 1,159,407 765,753 731,916 423,666 357,572 382,104 233,061 29.24%
  YoY % 51.41% 4.62% 72.76% 18.48% -6.42% 63.95% -
  Horiz. % 497.47% 328.56% 314.04% 181.78% 153.42% 163.95% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 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
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Net Worth 1,159,407 765,753 731,916 423,666 357,572 382,104 233,061 29.24%
  YoY % 51.41% 4.62% 72.76% 18.48% -6.42% 63.95% -
  Horiz. % 497.47% 328.56% 314.04% 181.78% 153.42% 163.95% 100.00%
NOSH 1,588,228 1,531,506 1,407,531 985,271 533,690 694,735 431,595 23.16%
  YoY % 3.70% 8.81% 42.86% 84.61% -23.18% 60.97% -
  Horiz. % 367.99% 354.85% 326.12% 228.29% 123.66% 160.97% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
NP Margin 28.59 % 16.25 % 77.37 % -13,284.75 % -105.63 % -438.13 % -104.86 % -
  YoY % 75.94% -79.00% 100.58% -12,476.68% 75.89% -317.82% -
  Horiz. % -27.26% -15.50% -73.78% 12,669.03% 100.73% 417.82% 100.00%
ROE 12.95 % 2.85 % 12.43 % -37.63 % -2.51 % -5.22 % -1.74 % -
  YoY % 354.39% -77.07% 133.03% -1,399.20% 51.92% -200.00% -
  Horiz. % -744.25% -163.79% -714.37% 2,162.64% 144.25% 300.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 33.06 8.77 8.35 0.12 1.59 0.65 0.90 77.92%
  YoY % 276.97% 5.03% 6,858.33% -92.45% 144.62% -27.78% -
  Horiz. % 3,673.33% 974.44% 927.78% 13.33% 176.67% 72.22% 100.00%
EPS 9.45 1.45 6.54 -16.18 -1.68 -2.87 -0.94 -
  YoY % 551.72% -77.83% 140.42% -863.10% 41.46% -205.32% -
  Horiz. % -1,005.32% -154.26% -695.74% 1,721.28% 178.72% 305.32% 100.00%
DPS 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. % - - - - - - -
NAPS 0.7300 0.5000 0.5200 0.4300 0.6700 0.5500 0.5400 4.94%
  YoY % 46.00% -3.85% 20.93% -35.82% 21.82% 1.85% -
  Horiz. % 135.19% 92.59% 96.30% 79.63% 124.07% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 33.06 8.46 7.40 0.08 0.53 0.29 0.24 119.78%
  YoY % 290.78% 14.32% 9,150.00% -84.91% 82.76% 20.83% -
  Horiz. % 13,775.00% 3,525.00% 3,083.33% 33.33% 220.83% 120.83% 100.00%
EPS 9.45 1.37 5.73 -10.04 -0.56 -1.26 -0.26 -
  YoY % 589.78% -76.09% 157.07% -1,692.86% 55.56% -384.62% -
  Horiz. % -3,634.62% -526.92% -2,203.85% 3,861.54% 215.38% 484.62% 100.00%
DPS 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. % - - - - - - -
NAPS 0.7300 0.4821 0.4608 0.2668 0.2251 0.2406 0.1467 29.25%
  YoY % 51.42% 4.62% 72.71% 18.53% -6.44% 64.01% -
  Horiz. % 497.61% 328.63% 314.11% 181.87% 153.44% 164.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/09/12 -
Price 0.8400 0.8950 0.4100 0.2300 1.6100 0.8500 1.7600 -
P/RPS 2.54 10.21 4.91 188.84 101.23 129.79 196.33 -50.10%
  YoY % -75.12% 107.94% -97.40% 86.55% -22.00% -33.89% -
  Horiz. % 1.29% 5.20% 2.50% 96.18% 51.56% 66.11% 100.00%
P/EPS 8.89 62.80 6.34 -1.42 -95.83 -29.62 -187.23 -
  YoY % -85.84% 890.54% 546.48% 98.52% -223.53% 84.18% -
  Horiz. % -4.75% -33.54% -3.39% 0.76% 51.18% 15.82% 100.00%
EY 11.25 1.59 15.76 -70.35 -1.04 -3.38 -0.53 -
  YoY % 607.55% -89.91% 122.40% -6,664.42% 69.23% -537.74% -
  Horiz. % -2,122.64% -300.00% -2,973.59% 13,273.59% 196.23% 637.74% 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 1.15 1.79 0.79 0.53 2.40 1.55 3.26 -15.35%
  YoY % -35.75% 126.58% 49.06% -77.92% 54.84% -52.45% -
  Horiz. % 35.28% 54.91% 24.23% 16.26% 73.62% 47.55% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 23/11/12 -
Price 1.0500 0.9650 0.5450 0.1800 1.5500 0.9200 1.5700 -
P/RPS 3.18 11.00 6.52 147.79 97.46 140.47 175.14 -47.32%
  YoY % -71.09% 68.71% -95.59% 51.64% -30.62% -19.80% -
  Horiz. % 1.82% 6.28% 3.72% 84.38% 55.65% 80.20% 100.00%
P/EPS 11.11 67.71 8.43 -1.11 -92.26 -32.06 -167.02 -
  YoY % -83.59% 703.20% 859.46% 98.80% -187.77% 80.80% -
  Horiz. % -6.65% -40.54% -5.05% 0.66% 55.24% 19.20% 100.00%
EY 9.00 1.48 11.86 -89.89 -1.08 -3.12 -0.60 -
  YoY % 508.11% -87.52% 113.19% -8,223.15% 65.38% -420.00% -
  Horiz. % -1,500.00% -246.67% -1,976.67% 14,981.67% 180.00% 520.00% 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 1.44 1.93 1.05 0.42 2.31 1.67 2.91 -10.64%
  YoY % -25.39% 83.81% 150.00% -81.82% 38.32% -42.61% -
  Horiz. % 49.48% 66.32% 36.08% 14.43% 79.38% 57.39% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers