[HIBISCS] QoQ Cumulative Quarter 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- 36.76%
YoY- 95.58%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 431,145 159,299 988,303 751,234 525,113 359,955 394,344 6.11%
PBT 129,895 38,644 391,467 299,105 217,136 165,210 244,467 -34.32%
Tax -62,419 -22,416 -161,457 -93,818 -67,030 -65,209 -40,755 32.76%
NP 67,476 16,228 230,010 205,287 150,106 100,001 203,712 -52.03%
-
NP to SH 67,476 16,228 230,010 205,287 150,106 100,001 203,712 -52.03%
-
Tax Rate 48.05% 58.01% 41.24% 31.37% 30.87% 39.47% 16.67% -
Total Cost 363,669 143,071 758,293 545,947 375,007 259,954 190,632 53.63%
-
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 15.65% 10.19% 23.27% 27.33% 28.59% 27.78% 51.66% -
ROE 5.25% 1.29% 18.57% 17.01% 12.95% 8.99% 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 27.15 10.03 62.23 47.30 33.06 22.66 24.83 6.11%
EPS 4.25 1.02 14.48 12.93 9.45 6.30 13.19 -52.90%
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 53.56 19.79 122.78 93.32 65.23 44.72 48.99 6.10%
EPS 8.38 2.02 28.57 25.50 18.65 12.42 25.31 -52.04%
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 3.46 9.52 1.72 2.26 2.54 5.56 3.56 -1.87%
P/EPS 22.13 93.47 7.39 8.28 8.89 20.01 6.90 117.01%
EY 4.52 1.07 13.53 12.08 11.25 5.00 14.49 -53.90%
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 3.24 9.12 1.62 2.16 3.18 4.35 4.43 -18.77%
P/EPS 20.71 89.55 6.97 7.89 11.11 15.64 8.58 79.65%
EY 4.83 1.12 14.34 12.67 9.00 6.39 11.66 -44.34%
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