Highlights

[HIBISCS] YoY TTM Result on 2019-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -8.42%    YoY -     167.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Revenue 935,861 284,182 235,525 33,808 8,775 11,211 9,376 108.88%
  YoY % 229.32% 20.66% 596.65% 285.28% -21.73% 19.57% -
  Horiz. % 9,981.45% 3,030.95% 2,512.00% 360.58% 93.59% 119.57% 100.00%
PBT 439,174 132,101 57,542 -113,816 -41,409 2,678 -7,131 -
  YoY % 232.45% 129.57% 150.56% -174.86% -1,646.27% 137.55% -
  Horiz. % -6,158.66% -1,852.49% -806.93% 1,596.07% 580.69% -37.55% 100.00%
Tax -135,136 -18,486 58,853 630 1,623 -19 -133 202.80%
  YoY % -631.02% -131.41% 9,241.75% -61.18% 8,642.11% 85.71% -
  Horiz. % 101,606.02% 13,899.25% -44,250.38% -473.68% -1,220.30% 14.29% 100.00%
NP 304,038 113,615 116,395 -113,186 -39,786 2,659 -7,264 -
  YoY % 167.60% -2.39% 202.84% -184.49% -1,596.28% 136.61% -
  Horiz. % -4,185.54% -1,564.08% -1,602.35% 1,558.18% 547.71% -36.61% 100.00%
NP to SH 304,038 113,615 116,395 -113,186 -39,786 2,659 -7,264 -
  YoY % 167.60% -2.39% 202.84% -184.49% -1,596.28% 136.61% -
  Horiz. % -4,185.54% -1,564.08% -1,602.35% 1,558.18% 547.71% -36.61% 100.00%
Tax Rate 30.77 % 13.99 % -102.28 % - % - % 0.71 % - % -
  YoY % 119.94% 113.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,333.80% 1,970.42% -14,405.63% 0.00% 0.00% 100.00% -
Total Cost 631,823 170,567 119,130 146,994 48,561 8,552 16,640 78.95%
  YoY % 270.43% 43.18% -18.96% 202.70% 467.83% -48.61% -
  Horiz. % 3,797.01% 1,025.04% 715.93% 883.38% 291.83% 51.39% 100.00%
Net Worth 1,207,053 874,475 749,377 505,905 520,632 271,870 236,936 29.76%
  YoY % 38.03% 16.69% 48.13% -2.83% 91.50% 14.74% -
  Horiz. % 509.44% 369.08% 316.28% 213.52% 219.73% 114.74% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Net Worth 1,207,053 874,475 749,377 505,905 520,632 271,870 236,936 29.76%
  YoY % 38.03% 16.69% 48.13% -2.83% 91.50% 14.74% -
  Horiz. % 509.44% 369.08% 316.28% 213.52% 219.73% 114.74% 100.00%
NOSH 1,588,228 1,589,956 1,441,111 1,099,795 897,642 453,118 438,771 22.86%
  YoY % -0.11% 10.33% 31.03% 22.52% 98.10% 3.27% -
  Horiz. % 361.97% 362.37% 328.44% 250.65% 204.58% 103.27% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
NP Margin 32.49 % 39.98 % 49.42 % -334.79 % -453.40 % 23.72 % -77.47 % -
  YoY % -18.73% -19.10% 114.76% 26.16% -2,011.47% 130.62% -
  Horiz. % -41.94% -51.61% -63.79% 432.15% 585.26% -30.62% 100.00%
ROE 25.19 % 12.99 % 15.53 % -22.37 % -7.64 % 0.98 % -3.07 % -
  YoY % 93.92% -16.36% 169.42% -192.80% -879.59% 131.92% -
  Horiz. % -820.52% -423.13% -505.86% 728.66% 248.86% -31.92% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
RPS 58.92 17.87 16.34 3.07 0.98 2.47 2.14 69.98%
  YoY % 229.71% 9.36% 432.25% 213.27% -60.32% 15.42% -
  Horiz. % 2,753.27% 835.05% 763.55% 143.46% 45.79% 115.42% 100.00%
EPS 19.14 7.15 8.08 -10.29 -4.43 0.59 -1.66 -
  YoY % 167.69% -11.51% 178.52% -132.28% -850.85% 135.54% -
  Horiz. % -1,153.01% -430.72% -486.75% 619.88% 266.87% -35.54% 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 0.7600 0.5500 0.5200 0.4600 0.5800 0.6000 0.5400 5.62%
  YoY % 38.18% 5.77% 13.04% -20.69% -3.33% 11.11% -
  Horiz. % 140.74% 101.85% 96.30% 85.19% 107.41% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
RPS 58.92 17.89 14.83 2.13 0.55 0.71 0.59 108.90%
  YoY % 229.35% 20.63% 596.24% 287.27% -22.54% 20.34% -
  Horiz. % 9,986.44% 3,032.20% 2,513.56% 361.02% 93.22% 120.34% 100.00%
EPS 19.14 7.15 7.33 -7.13 -2.51 0.17 -0.46 -
  YoY % 167.69% -2.46% 202.81% -184.06% -1,576.47% 136.96% -
  Horiz. % -4,160.87% -1,554.35% -1,593.48% 1,550.00% 545.65% -36.96% 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 0.7600 0.5506 0.4718 0.3185 0.3278 0.1712 0.1492 29.76%
  YoY % 38.03% 16.70% 48.13% -2.84% 91.47% 14.75% -
  Horiz. % 509.38% 369.03% 316.22% 213.47% 219.71% 114.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 -
Price 1.0700 0.8200 0.4450 0.1950 0.7650 1.8600 1.4100 -
P/RPS 1.82 4.59 2.72 6.34 78.26 75.18 65.98 -43.70%
  YoY % -60.35% 68.75% -57.10% -91.90% 4.10% 13.94% -
  Horiz. % 2.76% 6.96% 4.12% 9.61% 118.61% 113.94% 100.00%
P/EPS 5.59 11.48 5.51 -1.89 -17.26 316.96 -85.17 -
  YoY % -51.31% 108.35% 391.53% 89.05% -105.45% 472.15% -
  Horiz. % -6.56% -13.48% -6.47% 2.22% 20.27% -372.15% 100.00%
EY 17.89 8.71 18.15 -52.78 -5.79 0.32 -1.17 -
  YoY % 105.40% -52.01% 134.39% -811.57% -1,909.38% 127.35% -
  Horiz. % -1,529.06% -744.44% -1,551.28% 4,511.11% 494.87% -27.35% 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 1.41 1.49 0.86 0.42 1.32 3.10 2.61 -9.38%
  YoY % -5.37% 73.26% 104.76% -68.18% -57.42% 18.77% -
  Horiz. % 54.02% 57.09% 32.95% 16.09% 50.57% 118.77% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Date 27/05/19 28/05/18 24/05/17 31/05/16 28/05/15 20/11/13 25/02/13 -
Price 1.0200 0.8750 0.4300 0.1850 0.7150 1.9500 1.4900 -
P/RPS 1.73 4.90 2.63 6.02 73.14 78.81 69.73 -44.65%
  YoY % -64.69% 86.31% -56.31% -91.77% -7.19% 13.02% -
  Horiz. % 2.48% 7.03% 3.77% 8.63% 104.89% 113.02% 100.00%
P/EPS 5.33 12.24 5.32 -1.80 -16.13 332.30 -90.00 -
  YoY % -56.45% 130.08% 395.56% 88.84% -104.85% 469.22% -
  Horiz. % -5.92% -13.60% -5.91% 2.00% 17.92% -369.22% 100.00%
EY 18.77 8.17 18.78 -55.63 -6.20 0.30 -1.11 -
  YoY % 129.74% -56.50% 133.76% -797.26% -2,166.67% 127.03% -
  Horiz. % -1,690.99% -736.04% -1,691.89% 5,011.71% 558.56% -27.03% 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 1.34 1.59 0.83 0.40 1.23 3.25 2.76 -10.92%
  YoY % -15.72% 91.57% 107.50% -67.48% -62.15% 17.75% -
  Horiz. % 48.55% 57.61% 30.07% 14.49% 44.57% 117.75% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers