Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2017-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -18.34%    YoY -     276.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 279,622 268,594 232,944 261,273 249,077 235,132 218,980 17.72%
  QoQ % 4.11% 15.30% -10.84% 4.90% 5.93% 7.38% -
  Horiz. % 127.69% 122.66% 106.38% 119.31% 113.74% 107.38% 100.00%
PBT 139,197 45,658 38,888 62,007 45,738 35,026 29,924 178.92%
  QoQ % 204.87% 17.41% -37.28% 35.57% 30.58% 17.05% -
  Horiz. % 465.17% 152.58% 129.96% 207.21% 152.85% 117.05% 100.00%
Tax 750 -2,006 4,248 44,090 84,185 146,890 291,208 -98.13%
  QoQ % 137.42% -147.22% -90.37% -47.63% -42.69% -49.56% -
  Horiz. % 0.26% -0.69% 1.46% 15.14% 28.91% 50.44% 100.00%
NP 139,948 43,652 43,136 106,097 129,924 181,916 321,132 -42.55%
  QoQ % 220.60% 1.20% -59.34% -18.34% -28.58% -43.35% -
  Horiz. % 43.58% 13.59% 13.43% 33.04% 40.46% 56.65% 100.00%
NP to SH 139,948 43,652 43,136 106,097 129,924 181,916 321,132 -42.55%
  QoQ % 220.60% 1.20% -59.34% -18.34% -28.58% -43.35% -
  Horiz. % 43.58% 13.59% 13.43% 33.04% 40.46% 56.65% 100.00%
Tax Rate -0.54 % 4.39 % -10.92 % -71.10 % -184.06 % -419.37 % -973.16 % -99.33%
  QoQ % -112.30% 140.20% 84.64% 61.37% 56.11% 56.91% -
  Horiz. % 0.06% -0.45% 1.12% 7.31% 18.91% 43.09% 100.00%
Total Cost 139,674 224,942 189,808 155,176 119,153 53,216 -102,152 -
  QoQ % -37.91% 18.51% 22.32% 30.23% 123.91% 152.09% -
  Horiz. % -136.73% -220.20% -185.81% -151.91% -116.64% -52.09% 100.00%
Net Worth 874,475 765,753 753,402 720,498 732,230 731,916 679,213 18.37%
  QoQ % 14.20% 1.64% 4.57% -1.60% 0.04% 7.76% -
  Horiz. % 128.75% 112.74% 110.92% 106.08% 107.81% 107.76% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 874,475 765,753 753,402 720,498 732,230 731,916 679,213 18.37%
  QoQ % 14.20% 1.64% 4.57% -1.60% 0.04% 7.76% -
  Horiz. % 128.75% 112.74% 110.92% 106.08% 107.81% 107.76% 100.00%
NOSH 1,589,956 1,531,506 1,477,260 1,412,742 1,408,135 1,407,531 1,358,426 11.07%
  QoQ % 3.82% 3.67% 4.57% 0.33% 0.04% 3.61% -
  Horiz. % 117.04% 112.74% 108.75% 104.00% 103.66% 103.61% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 50.05 % 16.25 % 18.52 % 40.61 % 52.16 % 77.37 % 146.65 % -51.20%
  QoQ % 208.00% -12.26% -54.40% -22.14% -32.58% -47.24% -
  Horiz. % 34.13% 11.08% 12.63% 27.69% 35.57% 52.76% 100.00%
ROE 16.00 % 5.70 % 5.73 % 14.73 % 17.74 % 24.85 % 47.28 % -51.47%
  QoQ % 180.70% -0.52% -61.10% -16.97% -28.61% -47.44% -
  Horiz. % 33.84% 12.06% 12.12% 31.15% 37.52% 52.56% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.59 17.54 15.77 18.49 17.69 16.71 16.12 6.00%
  QoQ % 0.29% 11.22% -14.71% 4.52% 5.86% 3.66% -
  Horiz. % 109.12% 108.81% 97.83% 114.70% 109.74% 103.66% 100.00%
EPS 9.16 2.90 2.92 7.51 9.23 13.08 23.64 -46.88%
  QoQ % 215.86% -0.68% -61.12% -18.63% -29.43% -44.67% -
  Horiz. % 38.75% 12.27% 12.35% 31.77% 39.04% 55.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5500 0.5000 0.5100 0.5100 0.5200 0.5200 0.5000 6.57%
  QoQ % 10.00% -1.96% 0.00% -1.92% 0.00% 4.00% -
  Horiz. % 110.00% 100.00% 102.00% 102.00% 104.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.61 16.91 14.67 16.45 15.68 14.80 13.79 17.72%
  QoQ % 4.14% 15.27% -10.82% 4.91% 5.95% 7.32% -
  Horiz. % 127.70% 122.63% 106.38% 119.29% 113.71% 107.32% 100.00%
EPS 8.81 2.75 2.72 6.68 8.18 11.45 20.22 -42.56%
  QoQ % 220.36% 1.10% -59.28% -18.34% -28.56% -43.37% -
  Horiz. % 43.57% 13.60% 13.45% 33.04% 40.45% 56.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5506 0.4821 0.4744 0.4536 0.4610 0.4608 0.4277 18.36%
  QoQ % 14.21% 1.62% 4.59% -1.61% 0.04% 7.74% -
  Horiz. % 128.74% 112.72% 110.92% 106.06% 107.79% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8200 0.8950 0.6450 0.4100 0.4450 0.4100 0.1950 -
P/RPS 4.66 5.10 4.09 2.22 2.52 2.45 1.21 145.90%
  QoQ % -8.63% 24.69% 84.23% -11.90% 2.86% 102.48% -
  Horiz. % 385.12% 421.49% 338.02% 183.47% 208.26% 202.48% 100.00%
P/EPS 9.32 31.40 22.09 5.46 4.82 3.17 0.82 406.27%
  QoQ % -70.32% 42.15% 304.58% 13.28% 52.05% 286.59% -
  Horiz. % 1,136.59% 3,829.27% 2,693.90% 665.85% 587.80% 386.59% 100.00%
EY 10.73 3.18 4.53 18.32 20.73 31.52 121.23 -80.17%
  QoQ % 237.42% -29.80% -75.27% -11.63% -34.23% -74.00% -
  Horiz. % 8.85% 2.62% 3.74% 15.11% 17.10% 26.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.49 1.79 1.26 0.80 0.86 0.79 0.39 144.59%
  QoQ % -16.76% 42.06% 57.50% -6.98% 8.86% 102.56% -
  Horiz. % 382.05% 458.97% 323.08% 205.13% 220.51% 202.56% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 21/02/18 28/11/17 28/08/17 24/05/17 22/02/17 25/11/16 -
Price 0.8750 0.9650 0.7350 0.4250 0.4400 0.5450 0.3000 -
P/RPS 4.98 5.50 4.66 2.30 2.49 3.26 1.86 92.93%
  QoQ % -9.45% 18.03% 102.61% -7.63% -23.62% 75.27% -
  Horiz. % 267.74% 295.70% 250.54% 123.66% 133.87% 175.27% 100.00%
P/EPS 9.94 33.86 25.17 5.66 4.77 4.22 1.27 294.70%
  QoQ % -70.64% 34.53% 344.70% 18.66% 13.03% 232.28% -
  Horiz. % 782.68% 2,666.14% 1,981.89% 445.67% 375.59% 332.28% 100.00%
EY 10.06 2.95 3.97 17.67 20.97 23.71 78.80 -74.68%
  QoQ % 241.02% -25.69% -77.53% -15.74% -11.56% -69.91% -
  Horiz. % 12.77% 3.74% 5.04% 22.42% 26.61% 30.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.59 1.93 1.44 0.83 0.85 1.05 0.60 91.61%
  QoQ % -17.62% 34.03% 73.49% -2.35% -19.05% 75.00% -
  Horiz. % 265.00% 321.67% 240.00% 138.33% 141.67% 175.00% 100.00%

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

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers