[HIBISCS] QoQ TTM Result on 31-Mar-2019 [#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- 167.6%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 894,335 787,647 988,303 935,861 785,160 696,063 394,344 72.35%
PBT 304,226 264,901 391,467 439,174 438,774 399,955 244,467 15.64%
Tax -156,846 -118,664 -161,457 -135,136 -106,782 -107,026 -40,755 144.97%
NP 147,380 146,237 230,010 304,038 331,992 292,929 203,712 -19.36%
-
NP to SH 147,380 146,237 230,010 304,038 331,992 292,929 203,712 -19.36%
-
Tax Rate 51.56% 44.80% 41.24% 30.77% 24.34% 26.76% 16.67% -
Total Cost 746,955 641,410 758,293 631,823 453,168 403,134 190,632 147.92%
-
Net Worth 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 18.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 18.18%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.48% 18.57% 23.27% 32.49% 42.28% 42.08% 51.66% -
ROE 11.46% 11.66% 18.57% 25.19% 28.63% 26.35% 20.36% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 56.31 49.59 62.23 58.92 49.44 43.83 24.83 72.35%
EPS 9.28 9.21 14.48 19.14 20.90 18.44 12.83 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.78 0.76 0.73 0.70 0.63 18.18%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 111.10 97.85 122.78 116.26 97.54 86.47 48.99 72.35%
EPS 18.31 18.17 28.57 37.77 41.24 36.39 25.31 -19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5982 1.5587 1.539 1.4995 1.4403 1.3811 1.243 18.18%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.94 0.955 1.07 1.07 0.84 1.26 0.885 -
P/RPS 1.67 1.93 1.72 1.82 1.70 2.87 3.56 -39.54%
P/EPS 10.13 10.37 7.39 5.59 4.02 6.83 6.90 29.08%
EY 9.87 9.64 13.53 17.89 24.88 14.64 14.49 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 1.37 1.41 1.15 1.80 1.40 -11.75%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 -
Price 0.88 0.915 1.01 1.02 1.05 0.985 1.10 -
P/RPS 1.56 1.85 1.62 1.73 2.12 2.25 4.43 -50.03%
P/EPS 9.48 9.94 6.97 5.33 5.02 5.34 8.58 6.85%
EY 10.54 10.06 14.34 18.77 19.91 18.72 11.66 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 1.29 1.34 1.44 1.41 1.75 -27.00%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment