[HIBISCS] YoY TTM 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- 1.0%
YoY- -80.59%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 551,137 894,335 785,160 278,004 198,060 3,748 18,312 68.70%
PBT -79,924 304,226 438,774 67,323 120,590 -204,672 10,925 -
Tax -14,757 -156,846 -106,782 -30,358 69,825 -60 2,087 -
NP -94,681 147,380 331,992 36,965 190,415 -204,732 13,012 -
-
NP to SH -94,681 147,380 331,992 36,965 190,415 -204,732 13,012 -
-
Tax Rate - 51.56% 24.34% 45.09% -57.90% - -19.10% -
Total Cost 645,818 746,955 453,168 241,039 7,645 208,480 5,300 109.13%
-
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 % 0.00% - - - - - - -
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 1,407,531 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 -17.18% 16.48% 42.28% 13.30% 96.14% -5,462.43% 71.06% -
ROE -8.09% 11.46% 28.63% 4.83% 26.02% -47.33% 3.55% -
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 33.92 56.31 49.44 18.15 14.07 0.37 3.35 42.70%
EPS -5.83 9.28 20.90 2.41 13.53 -20.35 2.38 -
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 68.47 111.10 97.54 34.54 24.60 0.47 2.27 68.76%
EPS -11.76 18.31 41.24 4.59 23.65 -25.43 1.62 -
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 1.71 1.67 1.70 4.93 2.91 61.73 48.11 -40.10%
P/EPS -9.95 10.13 4.02 37.08 3.03 -1.13 67.71 -
EY -10.05 9.87 24.88 2.70 33.00 -88.49 1.48 -
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 0.515 0.18 1.55 -
P/RPS 2.03 1.56 2.12 5.32 3.66 48.31 46.32 -38.14%
P/EPS -11.84 9.48 5.02 39.98 3.81 -0.88 65.18 -
EY -8.44 10.54 19.91 2.50 26.27 -113.07 1.53 -
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 0.99 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