Highlights

[HIBISCS] YoY Cumulative 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 -     42.19%    YoY -     -53.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 607,009 751,234 209,717 186,808 32,977 6,267 8,877 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 179,600 299,105 104,398 34,304 -79,559 -31,617 5,190 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 -83,659 -93,818 563 63,139 647 641 -30 238.63%
  YoY % 10.83% -16,763.94% -99.11% 9,658.73% 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 95,941 205,287 104,961 97,443 -78,912 -30,976 5,160 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 95,941 205,287 104,961 97,443 -78,912 30,976 5,160 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 511,068 545,947 104,756 89,365 111,889 37,243 3,717 113.19%
  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 7.02 % 17.01 % 12.00 % 13.31 % -16.76 % 5.95 % 1.90 % 22.25%
  YoY % -58.73% 41.75% -9.84% 179.42% -381.68% 213.16% -
  Horiz. % 369.47% 895.26% 631.58% 700.53% -882.11% 313.16% 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 38.22 47.30 13.19 13.27 3.22 0.70 1.97 57.76%
  YoY % -19.20% 258.61% -0.60% 312.11% 360.00% -64.47% -
  Horiz. % 1,940.10% 2,401.02% 669.54% 673.60% 163.45% 35.53% 100.00%
EPS 6.04 12.93 6.87 6.92 -7.71 -3.57 1.16 28.88%
  YoY % -53.29% 88.21% -0.72% 189.75% -115.97% -407.76% -
  Horiz. % 520.69% 1,114.66% 592.24% 596.55% -664.66% -307.76% 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 - 1,723,223
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 35.23 43.59 12.17 10.84 1.91 0.36 0.52 91.21%
  YoY % -19.18% 258.18% 12.27% 467.54% 430.56% -30.77% -
  Horiz. % 6,775.00% 8,382.69% 2,340.38% 2,084.62% 367.31% 69.23% 100.00%
EPS 5.57 11.91 6.09 5.65 -4.58 1.80 0.30 56.70%
  YoY % -53.23% 95.57% 7.79% 223.36% -354.44% 500.00% -
  Horiz. % 1,856.67% 3,970.00% 2,030.00% 1,883.33% -1,526.67% 600.00% 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 0.7926 0.7005 0.5075 0.4249 0.2732 0.3021 0.1572 28.24%
  YoY % 13.15% 38.03% 19.44% 55.53% -9.57% 92.18% -
  Horiz. % 504.20% 445.61% 322.84% 270.29% 173.79% 192.18% 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 0.89 2.26 6.22 3.35 6.05 109.57 94.59 -51.20%
  YoY % -60.62% -63.67% 85.67% -44.63% -94.48% 15.84% -
  Horiz. % 0.94% 2.39% 6.58% 3.54% 6.40% 115.84% 100.00%
P/EPS 5.63 8.28 12.42 6.43 -2.53 22.17 162.73 -40.38%
  YoY % -32.00% -33.33% 93.16% 354.15% -111.41% -86.38% -
  Horiz. % 3.46% 5.09% 7.63% 3.95% -1.55% 13.62% 100.00%
EY 17.77 12.08 8.05 15.55 -39.54 4.51 0.61 67.94%
  YoY % 47.10% 50.06% -48.23% 139.33% -976.72% 639.34% -
  Horiz. % 2,913.11% 1,980.33% 1,319.67% 2,549.18% -6,481.97% 739.34% 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 1.58 2.16 6.63 3.32 5.74 102.41 99.17 -47.08%
  YoY % -26.85% -67.42% 99.70% -42.16% -94.40% 3.27% -
  Horiz. % 1.59% 2.18% 6.69% 3.35% 5.79% 103.27% 100.00%
P/EPS 10.02 7.89 13.25 6.36 -2.40 20.72 170.61 -35.33%
  YoY % 27.00% -40.45% 108.33% 365.00% -111.58% -87.86% -
  Horiz. % 5.87% 4.62% 7.77% 3.73% -1.41% 12.14% 100.00%
EY 9.98 12.67 7.54 15.73 -41.68 4.83 0.59 54.47%
  YoY % -21.23% 68.04% -52.07% 137.74% -962.94% 718.64% -
  Horiz. % 1,691.53% 2,147.46% 1,277.97% 2,666.10% -7,064.41% 818.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 
PARTNERS & BROKERS