Highlights

[HIBISCS] YoY TTM Result on 2020-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -140.82%    YoY -     -121.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 804,781 646,504 988,303 394,344 261,273 81,694 7,098 119.84%
  YoY % 24.48% -34.58% 150.62% 50.93% 219.82% 1,050.94% -
  Horiz. % 11,338.14% 9,108.26% 13,923.68% 5,555.71% 3,680.94% 1,150.94% 100.00%
PBT 167,603 25,289 391,467 244,467 62,007 -56,321 -65,874 -
  YoY % 562.75% -93.54% 60.13% 294.26% 210.10% 14.50% -
  Horiz. % -254.43% -38.39% -594.27% -371.11% -94.13% 85.50% 100.00%
Tax -63,927 -74,543 -161,457 -40,755 44,090 -3,639 624 -
  YoY % 14.24% 53.83% -296.16% -192.44% 1,311.60% -683.17% -
  Horiz. % -10,244.71% -11,945.99% -25,874.52% -6,531.25% 7,065.71% -583.17% 100.00%
NP 103,676 -49,254 230,010 203,712 106,097 -59,960 -65,250 -
  YoY % 310.49% -121.41% 12.91% 92.01% 276.95% 8.11% -
  Horiz. % -158.89% 75.49% -352.51% -312.20% -162.60% 91.89% 100.00%
NP to SH 103,676 -49,254 230,010 203,712 106,097 -59,960 -65,250 -
  YoY % 310.49% -121.41% 12.91% 92.01% 276.95% 8.11% -
  Horiz. % -158.89% 75.49% -352.51% -312.20% -162.60% 91.89% 100.00%
Tax Rate 38.14 % 294.76 % 41.24 % 16.67 % -71.10 % - % - % -
  YoY % -87.06% 614.74% 147.39% 123.45% 0.00% 0.00% -
  Horiz. % -53.64% -414.57% -58.00% -23.45% 100.00% - -
Total Cost 701,105 695,758 758,293 190,632 155,176 141,654 72,348 45.96%
  YoY % 0.77% -8.25% 297.78% 22.85% 9.55% 95.80% -
  Horiz. % 969.07% 961.68% 1,048.12% 263.49% 214.49% 195.80% 100.00%
Net Worth 1,473,066 1,222,936 1,238,818 1,000,584 735,589 529,714 506,739 19.45%
  YoY % 20.45% -1.28% 23.81% 36.02% 38.87% 4.53% -
  Horiz. % 290.70% 241.33% 244.47% 197.46% 145.16% 104.53% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 8,125 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 7.84 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,473,066 1,222,936 1,238,818 1,000,584 735,589 529,714 506,739 19.45%
  YoY % 20.45% -1.28% 23.81% 36.02% 38.87% 4.53% -
  Horiz. % 290.70% 241.33% 244.47% 197.46% 145.16% 104.53% 100.00%
NOSH 1,990,630 1,588,228 1,588,228 1,588,228 1,442,333 1,177,142 921,344 13.69%
  YoY % 25.34% 0.00% 0.00% 10.12% 22.53% 27.76% -
  Horiz. % 216.06% 172.38% 172.38% 172.38% 156.55% 127.76% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.88 % -7.62 % 23.27 % 51.66 % 40.61 % -73.40 % -919.27 % -
  YoY % 269.03% -132.75% -54.96% 27.21% 155.33% 92.02% -
  Horiz. % -1.40% 0.83% -2.53% -5.62% -4.42% 7.98% 100.00%
ROE 7.04 % -4.03 % 18.57 % 20.36 % 14.42 % -11.32 % -12.88 % -
  YoY % 274.69% -121.70% -8.79% 41.19% 227.39% 12.11% -
  Horiz. % -54.66% 31.29% -144.18% -158.07% -111.96% 87.89% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.43 40.71 62.23 24.83 18.11 6.94 0.77 93.39%
  YoY % -0.69% -34.58% 150.62% 37.11% 160.95% 801.30% -
  Horiz. % 5,250.65% 5,287.01% 8,081.82% 3,224.68% 2,351.95% 901.30% 100.00%
EPS 5.21 -3.10 14.48 12.83 7.36 -5.09 -7.08 -
  YoY % 268.06% -121.41% 12.86% 74.32% 244.60% 28.11% -
  Horiz. % -73.59% 43.79% -204.52% -181.21% -103.95% 71.89% 100.00%
DPS 0.41 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. % 100.00% - - - - - -
NAPS 0.7400 0.7700 0.7800 0.6300 0.5100 0.4500 0.5500 5.07%
  YoY % -3.90% -1.28% 23.81% 23.53% 13.33% -18.18% -
  Horiz. % 134.55% 140.00% 141.82% 114.55% 92.73% 81.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,007,508
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.09 32.20 49.23 19.64 13.01 4.07 0.35 120.22%
  YoY % 24.50% -34.59% 150.66% 50.96% 219.66% 1,062.86% -
  Horiz. % 11,454.29% 9,200.00% 14,065.71% 5,611.43% 3,717.14% 1,162.86% 100.00%
EPS 5.16 -2.45 11.46 10.15 5.29 -2.99 -3.25 -
  YoY % 310.61% -121.38% 12.91% 91.87% 276.92% 8.00% -
  Horiz. % -158.77% 75.38% -352.62% -312.31% -162.77% 92.00% 100.00%
DPS 0.40 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. % 100.00% - - - - - -
NAPS 0.7338 0.6092 0.6171 0.4984 0.3664 0.2639 0.2524 19.45%
  YoY % 20.45% -1.28% 23.82% 36.03% 38.84% 4.56% -
  Horiz. % 290.73% 241.36% 244.49% 197.46% 145.17% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.6850 0.6150 1.0700 0.8850 0.4100 0.1800 0.7450 -
P/RPS 1.69 1.51 1.72 3.56 2.26 2.59 96.70 -49.03%
  YoY % 11.92% -12.21% -51.69% 57.52% -12.74% -97.32% -
  Horiz. % 1.75% 1.56% 1.78% 3.68% 2.34% 2.68% 100.00%
P/EPS 13.15 -19.83 7.39 6.90 5.57 -3.53 -10.52 -
  YoY % 166.31% -368.34% 7.10% 23.88% 257.79% 66.44% -
  Horiz. % -125.00% 188.50% -70.25% -65.59% -52.95% 33.56% 100.00%
EY 7.60 -5.04 13.53 14.49 17.94 -28.30 -9.51 -
  YoY % 250.79% -137.25% -6.63% -19.23% 163.39% -197.58% -
  Horiz. % -79.92% 53.00% -142.27% -152.37% -188.64% 297.58% 100.00%
DY 0.60 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. % 100.00% - - - - - -
P/NAPS 0.93 0.80 1.37 1.40 0.80 0.40 1.35 -6.02%
  YoY % 16.25% -41.61% -2.14% 75.00% 100.00% -70.37% -
  Horiz. % 68.89% 59.26% 101.48% 103.70% 59.26% 29.63% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 -
Price 0.6450 0.6050 1.0100 1.1000 0.4250 0.2000 0.6250 -
P/RPS 1.60 1.49 1.62 4.43 2.35 2.88 81.13 -47.99%
  YoY % 7.38% -8.02% -63.43% 88.51% -18.40% -96.45% -
  Horiz. % 1.97% 1.84% 2.00% 5.46% 2.90% 3.55% 100.00%
P/EPS 12.38 -19.51 6.97 8.58 5.78 -3.93 -8.83 -
  YoY % 163.45% -379.91% -18.76% 48.44% 247.07% 55.49% -
  Horiz. % -140.20% 220.95% -78.94% -97.17% -65.46% 44.51% 100.00%
EY 8.07 -5.13 14.34 11.66 17.31 -25.47 -11.33 -
  YoY % 257.31% -135.77% 22.98% -32.64% 167.96% -124.80% -
  Horiz. % -71.23% 45.28% -126.57% -102.91% -152.78% 224.80% 100.00%
DY 0.63 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. % 100.00% - - - - - -
P/NAPS 0.87 0.79 1.29 1.75 0.83 0.44 1.14 -4.40%
  YoY % 10.13% -38.76% -26.29% 110.84% 88.64% -61.40% -
  Horiz. % 76.32% 69.30% 113.16% 153.51% 72.81% 38.60% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS