[HIBISCS] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 2.39%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 190,285 271,846 165,158 76,061 62,821 955 2,508 94.45%
PBT 7,914 91,251 51,926 13,107 10,032 -164,157 -9,792 -
Tax 4,103 -40,003 -1,821 -2,065 643 -9 982 24.56%
NP 12,017 51,248 50,105 11,042 10,675 -164,166 -8,810 -
-
NP to SH 12,017 51,248 50,105 11,042 10,675 -164,166 -8,810 -
-
Tax Rate -51.84% 43.84% 3.51% 15.75% -6.41% - - -
Total Cost 178,268 220,598 115,053 65,019 52,146 165,121 11,318 52.73%
-
Net Worth 1,170,011 1,286,465 1,159,407 765,753 731,916 432,545 366,627 19.51%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Div 8,125 - - - - - - -
Div Payout % 67.61% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Net Worth 1,170,011 1,286,465 1,159,407 765,753 731,916 432,545 366,627 19.51%
NOSH 1,721,459 1,588,228 1,588,228 1,531,506 1,443,844 1,005,919 547,204 19.25%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
NP Margin 6.32% 18.85% 30.34% 14.52% 16.99% -17,190.16% -351.28% -
ROE 1.03% 3.98% 4.32% 1.44% 1.46% -37.95% -2.40% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 11.71 17.12 10.40 4.97 4.46 0.09 0.46 64.42%
EPS 0.74 3.23 3.15 0.72 0.76 -16.32 -1.61 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.81 0.73 0.50 0.52 0.43 0.67 1.11%
Adjusted Per Share Value based on latest NOSH - 1,531,506
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 23.64 33.77 20.52 9.45 7.80 0.12 0.31 94.60%
EPS 1.49 6.37 6.22 1.37 1.33 -20.39 -1.09 -
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4535 1.5982 1.4403 0.9513 0.9092 0.5373 0.4555 19.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 -
Price 0.58 0.94 0.84 0.895 0.41 0.23 1.61 -
P/RPS 4.95 5.49 8.08 18.02 9.19 242.26 351.28 -48.04%
P/EPS 78.43 29.13 26.63 124.13 54.06 -1.41 -100.00 -
EY 1.28 3.43 3.76 0.81 1.85 -70.96 -1.00 -
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.16 1.15 1.79 0.79 0.53 2.40 -15.36%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 22/02/21 25/02/20 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 -
Price 0.69 0.88 1.05 0.965 0.545 0.18 1.55 -
P/RPS 5.89 5.14 10.10 19.43 12.21 189.60 338.18 -46.32%
P/EPS 93.31 27.27 33.28 133.84 71.86 -1.10 -96.27 -
EY 1.07 3.67 3.00 0.75 1.39 -90.67 -1.04 -
DY 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.44 1.93 1.05 0.42 2.31 -12.61%

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