Highlights

[HIBISCS] YoY TTM Result on 2018-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     207.36%    YoY -     -2.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Revenue 844,078 935,861 284,182 235,525 33,808 8,775 11,211 94.33%
  YoY % -9.81% 229.32% 20.66% 596.65% 285.28% -21.73% -
  Horiz. % 7,529.02% 8,347.70% 2,534.85% 2,100.84% 301.56% 78.27% 100.00%
PBT 271,962 439,174 132,101 57,542 -113,816 -41,409 2,678 103.48%
  YoY % -38.07% 232.45% 129.57% 150.56% -174.86% -1,646.27% -
  Horiz. % 10,155.42% 16,399.33% 4,932.82% 2,148.69% -4,250.04% -1,546.27% 100.00%
Tax -151,298 -135,136 -18,486 58,853 630 1,623 -19 297.91%
  YoY % -11.96% -631.02% -131.41% 9,241.75% -61.18% 8,642.11% -
  Horiz. % 796,305.25% 711,242.06% 97,294.74% -309,752.62% -3,315.79% -8,542.11% 100.00%
NP 120,664 304,038 113,615 116,395 -113,186 -39,786 2,659 79.78%
  YoY % -60.31% 167.60% -2.39% 202.84% -184.49% -1,596.28% -
  Horiz. % 4,537.95% 11,434.30% 4,272.85% 4,377.40% -4,256.71% -1,496.28% 100.00%
NP to SH 120,664 304,038 113,615 116,395 -113,186 -39,786 2,659 79.78%
  YoY % -60.31% 167.60% -2.39% 202.84% -184.49% -1,596.28% -
  Horiz. % 4,537.95% 11,434.30% 4,272.85% 4,377.40% -4,256.71% -1,496.28% 100.00%
Tax Rate 55.63 % 30.77 % 13.99 % -102.28 % - % - % 0.71 % 95.53%
  YoY % 80.79% 119.94% 113.68% 0.00% 0.00% 0.00% -
  Horiz. % 7,835.21% 4,333.80% 1,970.42% -14,405.63% 0.00% 0.00% 100.00%
Total Cost 723,414 631,823 170,567 119,130 146,994 48,561 8,552 97.84%
  YoY % 14.50% 270.43% 43.18% -18.96% 202.70% 467.83% -
  Horiz. % 8,459.00% 7,388.01% 1,994.47% 1,393.01% 1,718.83% 567.83% 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 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
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 14.30 % 32.49 % 39.98 % 49.42 % -334.79 % -453.40 % 23.72 % -7.49%
  YoY % -55.99% -18.73% -19.10% 114.76% 26.16% -2,011.47% -
  Horiz. % 60.29% 136.97% 168.55% 208.35% -1,411.43% -1,911.47% 100.00%
ROE 8.83 % 25.19 % 12.99 % 15.53 % -22.37 % -7.64 % 0.98 % 40.21%
  YoY % -64.95% 93.92% -16.36% 169.42% -192.80% -879.59% -
  Horiz. % 901.02% 2,570.41% 1,325.51% 1,584.69% -2,282.65% -779.59% 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 53.15 58.92 17.87 16.34 3.07 0.98 2.47 60.29%
  YoY % -9.79% 229.71% 9.36% 432.25% 213.27% -60.32% -
  Horiz. % 2,151.82% 2,385.43% 723.48% 661.54% 124.29% 39.68% 100.00%
EPS 7.60 19.14 7.15 8.08 -10.29 -4.43 0.59 48.13%
  YoY % -60.29% 167.69% -11.51% 178.52% -132.28% -850.85% -
  Horiz. % 1,288.14% 3,244.07% 1,211.86% 1,369.49% -1,744.07% -750.85% 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 - 1,588,228
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 53.15 58.92 17.89 14.83 2.13 0.55 0.71 94.16%
  YoY % -9.79% 229.35% 20.63% 596.24% 287.27% -22.54% -
  Horiz. % 7,485.92% 8,298.59% 2,519.72% 2,088.73% 300.00% 77.46% 100.00%
EPS 7.60 19.14 7.15 7.33 -7.13 -2.51 0.17 79.37%
  YoY % -60.29% 167.69% -2.46% 202.81% -184.06% -1,576.47% -
  Horiz. % 4,470.59% 11,258.82% 4,205.88% 4,311.76% -4,194.12% -1,476.47% 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 0.5506 0.4718 0.3185 0.3278 0.1712 28.17%
  YoY % 13.16% 38.03% 16.70% 48.13% -2.84% 91.47% -
  Horiz. % 502.34% 443.93% 321.61% 275.58% 186.04% 191.47% 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 0.64 1.82 4.59 2.72 6.34 78.26 75.18 -51.94%
  YoY % -64.84% -60.35% 68.75% -57.10% -91.90% 4.10% -
  Horiz. % 0.85% 2.42% 6.11% 3.62% 8.43% 104.10% 100.00%
P/EPS 4.48 5.59 11.48 5.51 -1.89 -17.26 316.96 -48.05%
  YoY % -19.86% -51.31% 108.35% 391.53% 89.05% -105.45% -
  Horiz. % 1.41% 1.76% 3.62% 1.74% -0.60% -5.45% 100.00%
EY 22.35 17.89 8.71 18.15 -52.78 -5.79 0.32 92.10%
  YoY % 24.93% 105.40% -52.01% 134.39% -811.57% -1,909.38% -
  Horiz. % 6,984.38% 5,590.62% 2,721.88% 5,671.88% -16,493.75% -1,809.38% 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 0.4300 0.1850 0.7150 1.9500 -
P/RPS 1.14 1.73 4.90 2.63 6.02 73.14 78.81 -47.86%
  YoY % -34.10% -64.69% 86.31% -56.31% -91.77% -7.19% -
  Horiz. % 1.45% 2.20% 6.22% 3.34% 7.64% 92.81% 100.00%
P/EPS 7.96 5.33 12.24 5.32 -1.80 -16.13 332.30 -43.66%
  YoY % 49.34% -56.45% 130.08% 395.56% 88.84% -104.85% -
  Horiz. % 2.40% 1.60% 3.68% 1.60% -0.54% -4.85% 100.00%
EY 12.56 18.77 8.17 18.78 -55.63 -6.20 0.30 77.57%
  YoY % -33.08% 129.74% -56.50% 133.76% -797.26% -2,166.67% -
  Horiz. % 4,186.67% 6,256.67% 2,723.33% 6,260.00% -18,543.33% -2,066.67% 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 0.83 0.40 1.23 3.25 -21.03%
  YoY % -47.76% -15.72% 91.57% 107.50% -67.48% -62.15% -
  Horiz. % 21.54% 41.23% 48.92% 25.54% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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