Highlights

[HIBISCS] YoY TTM Result on 2018-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     43.80%    YoY -     700.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 905,978 632,698 787,647 696,063 264,764 136,194 5,172 136.36%
  YoY % 43.19% -19.67% 13.16% 162.90% 94.40% 2,533.29% -
  Horiz. % 17,516.97% 12,233.14% 15,229.06% 13,458.29% 5,119.18% 2,633.29% 100.00%
PBT 225,605 3,413 264,901 399,955 64,248 -53,599 -51,149 -
  YoY % 6,510.17% -98.71% -33.77% 522.52% 219.87% -4.79% -
  Horiz. % -441.07% -6.67% -517.90% -781.94% -125.61% 104.79% 100.00%
Tax -90,438 -58,863 -118,664 -107,026 -27,650 69,173 -75 225.90%
  YoY % -53.64% 50.40% -10.87% -287.07% -139.97% 92,330.66% -
  Horiz. % 120,584.00% 78,484.00% 158,218.67% 142,701.33% 36,866.66% -92,230.66% 100.00%
NP 135,167 -55,450 146,237 292,929 36,598 15,574 -51,224 -
  YoY % 343.76% -137.92% -50.08% 700.40% 134.99% 130.40% -
  Horiz. % -263.87% 108.25% -285.49% -571.86% -71.45% -30.40% 100.00%
NP to SH 135,167 -55,450 146,237 292,929 36,598 15,574 -51,224 -
  YoY % 343.76% -137.92% -50.08% 700.40% 134.99% 130.40% -
  Horiz. % -263.87% 108.25% -285.49% -571.86% -71.45% -30.40% 100.00%
Tax Rate 40.09 % 1,724.67 % 44.80 % 26.76 % 43.04 % - % - % -
  YoY % -97.68% 3,749.71% 67.41% -37.83% 0.00% 0.00% -
  Horiz. % 93.15% 4,007.13% 104.09% 62.17% 100.00% - -
Total Cost 770,811 688,148 641,410 403,134 228,166 120,620 56,396 54.56%
  YoY % 12.01% 7.29% 59.11% 76.68% 89.16% 113.88% -
  Horiz. % 1,366.78% 1,220.21% 1,137.33% 714.83% 404.58% 213.88% 100.00%
Net Worth 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 16.78%
  YoY % 28.04% -5.06% 12.86% 47.57% 10.92% 13.03% -
  Horiz. % 253.82% 198.23% 208.81% 185.02% 125.38% 113.03% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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 % 6.01 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,525,170 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 16.78%
  YoY % 28.04% -5.06% 12.86% 47.57% 10.92% 13.03% -
  Horiz. % 253.82% 198.23% 208.81% 185.02% 125.38% 113.03% 100.00%
NOSH 2,006,803 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 969,183 12.88%
  YoY % 26.35% 0.00% 0.00% 7.51% 8.75% 40.16% -
  Horiz. % 207.06% 163.87% 163.87% 163.87% 152.42% 140.16% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 14.92 % -8.76 % 18.57 % 42.08 % 13.82 % 11.44 % -990.41 % -
  YoY % 270.32% -147.17% -55.87% 204.49% 20.80% 101.16% -
  Horiz. % -1.51% 0.88% -1.87% -4.25% -1.40% -1.16% 100.00%
ROE 8.86 % -4.66 % 11.66 % 26.35 % 4.86 % 2.29 % -8.52 % -
  YoY % 290.13% -139.97% -55.75% 442.18% 112.23% 126.88% -
  Horiz. % -103.99% 54.69% -136.85% -309.27% -57.04% -26.88% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.15 39.84 49.59 43.83 17.92 10.03 0.53 109.62%
  YoY % 13.33% -19.66% 13.14% 144.59% 78.66% 1,792.45% -
  Horiz. % 8,518.87% 7,516.98% 9,356.60% 8,269.81% 3,381.13% 1,892.45% 100.00%
EPS 6.74 -3.49 9.21 18.44 2.48 1.15 -5.29 -
  YoY % 293.12% -137.89% -50.05% 643.55% 115.65% 121.74% -
  Horiz. % -127.41% 65.97% -174.10% -348.58% -46.88% -21.74% 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 0.7600 0.7500 0.7900 0.7000 0.5100 0.5000 0.6200 3.45%
  YoY % 1.33% -5.06% 12.86% 37.25% 2.00% -19.35% -
  Horiz. % 122.58% 120.97% 127.42% 112.90% 82.26% 80.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,007,508
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.13 31.52 39.24 34.67 13.19 6.78 0.26 136.00%
  YoY % 43.18% -19.67% 13.18% 162.85% 94.54% 2,507.69% -
  Horiz. % 17,357.69% 12,123.08% 15,092.31% 13,334.61% 5,073.08% 2,607.69% 100.00%
EPS 6.73 -2.76 7.28 14.59 1.82 0.78 -2.55 -
  YoY % 343.84% -137.91% -50.10% 701.65% 133.33% 130.59% -
  Horiz. % -263.92% 108.24% -285.49% -572.16% -71.37% -30.59% 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 0.7597 0.5934 0.6250 0.5538 0.3753 0.3383 0.2993 16.78%
  YoY % 28.02% -5.06% 12.86% 47.56% 10.94% 13.03% -
  Horiz. % 253.83% 198.26% 208.82% 185.03% 125.39% 113.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.7000 0.5050 0.9550 1.2600 0.6450 0.1950 0.6750 -
P/RPS 1.55 1.27 1.93 2.87 3.60 1.94 126.49 -51.95%
  YoY % 22.05% -34.20% -32.75% -20.28% 85.57% -98.47% -
  Horiz. % 1.23% 1.00% 1.53% 2.27% 2.85% 1.53% 100.00%
P/EPS 10.39 -14.46 10.37 6.83 26.04 17.01 -12.77 -
  YoY % 171.85% -239.44% 51.83% -73.77% 53.09% 233.20% -
  Horiz. % -81.36% 113.23% -81.21% -53.48% -203.92% -133.20% 100.00%
EY 9.62 -6.91 9.64 14.64 3.84 5.88 -7.83 -
  YoY % 239.22% -171.68% -34.15% 281.25% -34.69% 175.10% -
  Horiz. % -122.86% 88.25% -123.12% -186.97% -49.04% -75.10% 100.00%
DY 0.58 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 0.92 0.67 1.21 1.80 1.26 0.39 1.09 -2.78%
  YoY % 37.31% -44.63% -32.78% 42.86% 223.08% -64.22% -
  Horiz. % 84.40% 61.47% 111.01% 165.14% 115.60% 35.78% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 10/11/21 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 -
Price 0.9250 0.6100 0.9150 0.9850 0.7150 0.3000 0.2350 -
P/RPS 2.05 1.53 1.85 2.25 3.99 2.99 44.04 -40.00%
  YoY % 33.99% -17.30% -17.78% -43.61% 33.44% -93.21% -
  Horiz. % 4.65% 3.47% 4.20% 5.11% 9.06% 6.79% 100.00%
P/EPS 13.73 -17.47 9.94 5.34 28.86 26.17 -4.45 -
  YoY % 178.59% -275.75% 86.14% -81.50% 10.28% 688.09% -
  Horiz. % -308.54% 392.58% -223.37% -120.00% -648.54% -588.09% 100.00%
EY 7.28 -5.72 10.06 18.72 3.46 3.82 -22.49 -
  YoY % 227.27% -156.86% -46.26% 441.04% -9.42% 116.99% -
  Horiz. % -32.37% 25.43% -44.73% -83.24% -15.38% -16.99% 100.00%
DY 0.44 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 1.22 0.81 1.16 1.41 1.40 0.60 0.38 21.44%
  YoY % 50.62% -30.17% -17.73% 0.71% 133.33% 57.89% -
  Horiz. % 321.05% 213.16% 305.26% 371.05% 368.42% 157.89% 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!
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
 
 

223  157  451  1465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 G3 0.12-0.03 
 MMAG 0.085-0.01 
 HSI-CI2 0.365+0.035 
 AIRASIA-LR 0.01+0.005 
 WZSATU 0.235+0.02 
 ATAIMS 0.50+0.005 
 NWP 0.265-0.01 
 AIRASIA 0.795+0.01 
 IRIS 0.195+0.01 
PARTNERS & BROKERS