Highlights

[HIBISCS] YoY TTM Result on 2019-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -36.42%    YoY -     -50.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 632,698 787,647 696,063 264,764 136,194 5,172 19,324 70.94%
  YoY % -19.67% 13.16% 162.90% 94.40% 2,533.29% -73.24% -
  Horiz. % 3,274.16% 4,076.00% 3,602.06% 1,370.13% 704.79% 26.76% 100.00%
PBT 3,413 264,901 399,955 64,248 -53,599 -51,149 10,584 -15.96%
  YoY % -98.71% -33.77% 522.52% 219.87% -4.79% -583.27% -
  Horiz. % 32.25% 2,502.84% 3,778.86% 607.03% -506.42% -483.27% 100.00%
Tax -58,863 -118,664 -107,026 -27,650 69,173 -75 1,395 -
  YoY % 50.40% -10.87% -287.07% -139.97% 92,330.66% -105.38% -
  Horiz. % -4,219.57% -8,506.38% -7,672.11% -1,982.08% 4,958.64% -5.38% 100.00%
NP -55,450 146,237 292,929 36,598 15,574 -51,224 11,979 -
  YoY % -137.92% -50.08% 700.40% 134.99% 130.40% -527.61% -
  Horiz. % -462.89% 1,220.78% 2,445.35% 305.52% 130.01% -427.61% 100.00%
NP to SH -55,450 146,237 292,929 36,598 15,574 -51,224 11,979 -
  YoY % -137.92% -50.08% 700.40% 134.99% 130.40% -527.61% -
  Horiz. % -462.89% 1,220.78% 2,445.35% 305.52% 130.01% -427.61% 100.00%
Tax Rate 1,724.67 % 44.80 % 26.76 % 43.04 % - % - % -13.18 % -
  YoY % 3,749.71% 67.41% -37.83% 0.00% 0.00% 0.00% -
  Horiz. % -13,085.51% -339.91% -203.03% -326.56% 0.00% 0.00% 100.00%
Total Cost 688,148 641,410 403,134 228,166 120,620 56,396 7,345 100.92%
  YoY % 7.29% 59.11% 76.68% 89.16% 113.88% 667.81% -
  Horiz. % 9,368.93% 8,732.61% 5,488.55% 3,106.41% 1,642.21% 767.81% 100.00%
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72%
  YoY % -5.06% 12.86% 47.57% 10.92% 13.03% 62.76% -
  Horiz. % 322.64% 339.84% 301.13% 204.06% 183.97% 162.76% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72%
  YoY % -5.06% 12.86% 47.57% 10.92% 13.03% 62.76% -
  Horiz. % 322.64% 339.84% 301.13% 204.06% 183.97% 162.76% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 18.72%
  YoY % 0.00% 0.00% 7.51% 8.75% 40.16% 86.38% -
  Horiz. % 305.43% 305.43% 305.43% 284.09% 261.24% 186.38% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin -8.76 % 18.57 % 42.08 % 13.82 % 11.44 % -990.41 % 61.99 % -
  YoY % -147.17% -55.87% 204.49% 20.80% 101.16% -1,697.69% -
  Horiz. % -14.13% 29.96% 67.88% 22.29% 18.45% -1,597.69% 100.00%
ROE -4.66 % 11.66 % 26.35 % 4.86 % 2.29 % -8.52 % 3.24 % -
  YoY % -139.97% -55.75% 442.18% 112.23% 126.88% -362.96% -
  Horiz. % -143.83% 359.88% 813.27% 150.00% 70.68% -262.96% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 39.84 49.59 43.83 17.92 10.03 0.53 3.72 43.97%
  YoY % -19.66% 13.14% 144.59% 78.66% 1,792.45% -85.75% -
  Horiz. % 1,070.97% 1,333.06% 1,178.23% 481.72% 269.62% 14.25% 100.00%
EPS -3.49 9.21 18.44 2.48 1.15 -5.29 2.30 -
  YoY % -137.89% -50.05% 643.55% 115.65% 121.74% -330.00% -
  Horiz. % -151.74% 400.43% 801.74% 107.83% 50.00% -230.00% 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 0.7500 0.7900 0.7000 0.5100 0.5000 0.6200 0.7100 0.85%
  YoY % -5.06% 12.86% 37.25% 2.00% -19.35% -12.68% -
  Horiz. % 105.63% 111.27% 98.59% 71.83% 70.42% 87.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 39.84 49.59 43.83 16.67 8.58 0.33 1.22 70.87%
  YoY % -19.66% 13.14% 162.93% 94.29% 2,500.00% -72.95% -
  Horiz. % 3,265.57% 4,064.75% 3,592.62% 1,366.39% 703.28% 27.05% 100.00%
EPS -3.49 9.21 18.44 2.30 0.98 -3.23 0.75 -
  YoY % -137.89% -50.05% 701.74% 134.69% 130.34% -530.67% -
  Horiz. % -465.33% 1,228.00% 2,458.67% 306.67% 130.67% -430.67% 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 0.7500 0.7900 0.7000 0.4744 0.4277 0.3783 0.2325 19.72%
  YoY % -5.06% 12.86% 47.55% 10.92% 13.06% 62.71% -
  Horiz. % 322.58% 339.78% 301.08% 204.04% 183.96% 162.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 0.5050 0.9550 1.2600 0.6450 0.1950 0.6750 1.8800 -
P/RPS 1.27 1.93 2.87 3.60 1.94 126.49 50.59 -43.24%
  YoY % -34.20% -32.75% -20.28% 85.57% -98.47% 150.03% -
  Horiz. % 2.51% 3.81% 5.67% 7.12% 3.83% 250.03% 100.00%
P/EPS -14.46 10.37 6.83 26.04 17.01 -12.77 81.61 -
  YoY % -239.44% 51.83% -73.77% 53.09% 233.20% -115.65% -
  Horiz. % -17.72% 12.71% 8.37% 31.91% 20.84% -15.65% 100.00%
EY -6.91 9.64 14.64 3.84 5.88 -7.83 1.23 -
  YoY % -171.68% -34.15% 281.25% -34.69% 175.10% -736.59% -
  Horiz. % -561.79% 783.74% 1,190.24% 312.20% 478.05% -636.59% 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 0.67 1.21 1.80 1.26 0.39 1.09 2.65 -19.05%
  YoY % -44.63% -32.78% 42.86% 223.08% -64.22% -58.87% -
  Horiz. % 25.28% 45.66% 67.92% 47.55% 14.72% 41.13% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 -
Price 0.6100 0.9150 0.9850 0.7150 0.3000 0.2350 1.6200 -
P/RPS 1.53 1.85 2.25 3.99 2.99 44.04 43.59 -40.24%
  YoY % -17.30% -17.78% -43.61% 33.44% -93.21% 1.03% -
  Horiz. % 3.51% 4.24% 5.16% 9.15% 6.86% 101.03% 100.00%
P/EPS -17.47 9.94 5.34 28.86 26.17 -4.45 70.32 -
  YoY % -275.75% 86.14% -81.50% 10.28% 688.09% -106.33% -
  Horiz. % -24.84% 14.14% 7.59% 41.04% 37.22% -6.33% 100.00%
EY -5.72 10.06 18.72 3.46 3.82 -22.49 1.42 -
  YoY % -156.86% -46.26% 441.04% -9.42% 116.99% -1,683.80% -
  Horiz. % -402.82% 708.45% 1,318.31% 243.66% 269.01% -1,583.80% 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 0.81 1.16 1.41 1.40 0.60 0.38 2.28 -14.70%
  YoY % -30.17% -17.73% 0.71% 133.33% 57.89% -83.33% -
  Horiz. % 35.53% 50.88% 61.84% 61.40% 26.32% 16.67% 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
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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