Highlights

[HIBISCS] YoY 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 -     -44.46%    YoY -     -48.42%
Quarter Report


View:


Show?  YoY % Horiz. %

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 175,864 226,121 75,420 69,242 31,777 1,717 3,044 86.58%
  YoY % -22.23% 199.82% 8.92% 117.90% 1,750.73% -43.59% -
  Horiz. % 5,777.40% 7,428.42% 2,477.66% 2,274.70% 1,043.92% 56.41% 100.00%
PBT 49,705 81,969 81,569 16,791 79,839 -11,017 12,648 23.42%
  YoY % -39.36% 0.49% 385.79% -78.97% 824.69% -187.10% -
  Horiz. % 392.99% 648.08% 644.92% 132.76% 631.24% -87.10% 100.00%
Tax -21,240 -26,788 1,566 -10,306 666 -24 -6 251.28%
  YoY % 20.71% -1,810.60% 115.20% -1,647.45% 2,875.00% -300.00% -
  Horiz. % 354,000.00% 446,466.66% -26,100.00% 171,766.66% -11,100.00% 400.00% 100.00%
NP 28,465 55,181 83,135 6,485 80,505 -11,041 12,642 13.29%
  YoY % -48.42% -33.62% 1,181.96% -91.94% 829.15% -187.34% -
  Horiz. % 225.16% 436.49% 657.61% 51.30% 636.81% -87.34% 100.00%
NP to SH 28,465 55,181 83,135 6,485 80,505 -11,041 12,642 13.29%
  YoY % -48.42% -33.62% 1,181.96% -91.94% 829.15% -187.34% -
  Horiz. % 225.16% 436.49% 657.61% 51.30% 636.81% -87.34% 100.00%
Tax Rate 42.73 % 32.68 % -1.92 % 61.38 % -0.83 % - % 0.05 % 182.33%
  YoY % 30.75% 1,802.08% -103.13% 7,495.18% 0.00% 0.00% -
  Horiz. % 85,460.00% 65,360.00% -3,840.00% 122,760.00% -1,660.00% 0.00% 100.00%
Total Cost 147,399 170,940 -7,715 62,757 -48,728 12,758 -9,598 -
  YoY % -13.77% 2,315.68% -112.29% 228.79% -481.94% 232.92% -
  Horiz. % -1,535.73% -1,781.00% 80.38% -653.85% 507.69% -132.92% 100.00%
Net Worth 1,365,876 1,207,053 874,475 749,377 505,905 520,632 271,870 28.17%
  YoY % 13.16% 38.03% 16.69% 48.13% -2.83% 91.50% -
  Horiz. % 502.40% 443.98% 321.65% 275.64% 186.08% 191.50% 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 1,207,053 874,475 749,377 505,905 520,632 271,870 28.17%
  YoY % 13.16% 38.03% 16.69% 48.13% -2.83% 91.50% -
  Horiz. % 502.40% 443.98% 321.65% 275.64% 186.08% 191.50% 100.00%
NOSH 1,588,228 1,588,228 1,589,956 1,441,111 1,099,795 897,642 453,118 21.27%
  YoY % 0.00% -0.11% 10.33% 31.03% 22.52% 98.10% -
  Horiz. % 350.51% 350.51% 350.89% 318.04% 242.72% 198.10% 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 16.19 % 24.40 % 110.23 % 9.37 % 253.34 % -643.04 % 415.31 % -39.28%
  YoY % -33.65% -77.86% 1,076.41% -96.30% 139.40% -254.83% -
  Horiz. % 3.90% 5.88% 26.54% 2.26% 61.00% -154.83% 100.00%
ROE 2.08 % 4.57 % 9.51 % 0.87 % 15.91 % -2.12 % 4.65 % -11.63%
  YoY % -54.49% -51.95% 993.10% -94.53% 850.47% -145.59% -
  Horiz. % 44.73% 98.28% 204.52% 18.71% 342.15% -45.59% 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 11.07 14.24 4.74 4.80 2.89 0.19 0.67 53.91%
  YoY % -22.26% 200.42% -1.25% 66.09% 1,421.05% -71.64% -
  Horiz. % 1,652.24% 2,125.37% 707.46% 716.42% 431.34% 28.36% 100.00%
EPS 1.79 3.47 5.26 0.45 7.32 -1.23 2.79 -6.60%
  YoY % -48.41% -34.03% 1,068.89% -93.85% 695.12% -144.09% -
  Horiz. % 64.16% 124.37% 188.53% 16.13% 262.37% -44.09% 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 0.8600 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 10.21 13.12 4.38 4.02 1.84 0.10 0.18 86.05%
  YoY % -22.18% 199.54% 8.96% 118.48% 1,740.00% -44.44% -
  Horiz. % 5,672.22% 7,288.89% 2,433.33% 2,233.33% 1,022.22% 55.56% 100.00%
EPS 1.65 3.20 4.82 0.38 4.67 -0.64 0.73 13.36%
  YoY % -48.44% -33.61% 1,168.42% -91.86% 829.69% -187.67% -
  Horiz. % 226.03% 438.36% 660.27% 52.05% 639.73% -87.67% 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 0.7926 0.7005 0.5075 0.4349 0.2936 0.3021 0.1578 28.17%
  YoY % 13.15% 38.03% 16.69% 48.13% -2.81% 91.44% -
  Horiz. % 502.28% 443.92% 321.61% 275.60% 186.06% 191.44% 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 3.07 7.52 17.29 9.26 6.75 399.94 276.87 -49.95%
  YoY % -59.18% -56.51% 86.72% 37.19% -98.31% 44.45% -
  Horiz. % 1.11% 2.72% 6.24% 3.34% 2.44% 144.45% 100.00%
P/EPS 18.97 30.80 15.68 98.89 2.66 -62.20 66.67 -17.57%
  YoY % -38.41% 96.43% -84.14% 3,617.67% 104.28% -193.30% -
  Horiz. % 28.45% 46.20% 23.52% 148.33% 3.99% -93.30% 100.00%
EY 5.27 3.25 6.38 1.01 37.54 -1.61 1.50 21.31%
  YoY % 62.15% -49.06% 531.68% -97.31% 2,431.68% -207.33% -
  Horiz. % 351.33% 216.67% 425.33% 67.33% 2,502.67% -107.33% 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 5.46 7.16 18.45 9.16 6.40 373.80 290.27 -45.71%
  YoY % -23.74% -61.19% 101.42% 43.12% -98.29% 28.78% -
  Horiz. % 1.88% 2.47% 6.36% 3.16% 2.20% 128.78% 100.00%
P/EPS 33.76 29.36 16.73 97.78 2.53 -58.13 69.89 -10.58%
  YoY % 14.99% 75.49% -82.89% 3,764.82% 104.35% -183.17% -
  Horiz. % 48.30% 42.01% 23.94% 139.91% 3.62% -83.17% 100.00%
EY 2.96 3.41 5.98 1.02 39.57 -1.72 1.43 11.84%
  YoY % -13.20% -42.98% 486.27% -97.42% 2,400.58% -220.28% -
  Horiz. % 206.99% 238.46% 418.18% 71.33% 2,767.13% -120.28% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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 

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