[HIBISCS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#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- 380.9%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 525,113 359,955 394,344 209,717 134,297 58,236 261,273 59.05%
PBT 217,136 165,210 244,467 104,398 22,829 9,722 62,007 130.07%
Tax -67,030 -65,209 -40,755 563 -1,003 1,062 44,090 -
NP 150,106 100,001 203,712 104,961 21,826 10,784 106,097 25.94%
-
NP to SH 150,106 100,001 203,712 104,961 21,826 10,784 106,097 25.94%
-
Tax Rate 30.87% 39.47% 16.67% -0.54% 4.39% -10.92% -71.10% -
Total Cost 375,007 259,954 190,632 104,756 112,471 47,452 155,176 79.79%
-
Net Worth 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 720,498 37.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,159,407 1,111,760 1,000,584 874,475 765,753 753,402 720,498 37.20%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,531,506 1,477,260 1,412,742 8.09%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 28.59% 27.78% 51.66% 50.05% 16.25% 18.52% 40.61% -
ROE 12.95% 8.99% 20.36% 12.00% 2.85% 1.43% 14.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.06 22.66 24.83 13.19 8.77 3.94 18.49 47.15%
EPS 9.45 6.30 13.19 6.87 1.45 0.73 7.51 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.63 0.55 0.50 0.51 0.51 26.92%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 65.23 44.72 48.99 26.05 16.68 7.23 32.46 59.04%
EPS 18.65 12.42 25.31 13.04 2.71 1.34 13.18 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4403 1.3811 1.243 1.0863 0.9513 0.9359 0.8951 37.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.84 1.26 0.885 0.82 0.895 0.645 0.41 -
P/RPS 2.54 5.56 3.56 6.22 10.21 16.36 2.22 9.36%
P/EPS 8.89 20.01 6.90 12.42 62.80 88.36 5.46 38.27%
EY 11.25 5.00 14.49 8.05 1.59 1.13 18.32 -27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.80 1.40 1.49 1.79 1.26 0.80 27.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 27/11/18 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 -
Price 1.05 0.985 1.10 0.875 0.965 0.735 0.425 -
P/RPS 3.18 4.35 4.43 6.63 11.00 18.64 2.30 24.03%
P/EPS 11.11 15.64 8.58 13.25 67.71 100.68 5.66 56.57%
EY 9.00 6.39 11.66 7.54 1.48 0.99 17.67 -36.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.41 1.75 1.59 1.93 1.44 0.83 44.24%

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