Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2016-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     635.58%    YoY -     1,590.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 261,273 249,077 235,132 218,980 81,694 43,969 2,400 2,186.46%
  QoQ % 4.90% 5.93% 7.38% 168.05% 85.80% 1,732.06% -
  Horiz. % 10,886.38% 10,378.22% 9,797.17% 9,124.17% 3,403.92% 1,832.06% 100.00%
PBT 62,007 45,738 35,026 29,924 -56,321 -106,078 -318,796 -
  QoQ % 35.57% 30.58% 17.05% 153.13% 46.91% 66.73% -
  Horiz. % -19.45% -14.35% -10.99% -9.39% 17.67% 33.27% 100.00%
Tax 44,090 84,185 146,890 291,208 -3,639 862 -38 -
  QoQ % -47.63% -42.69% -49.56% 8,102.42% -521.83% 2,370.17% -
  Horiz. % -116,026.32% -221,540.36% -386,552.62% -766,336.88% 9,576.32% -2,270.17% 100.00%
NP 106,097 129,924 181,916 321,132 -59,960 -105,216 -318,834 -
  QoQ % -18.34% -28.58% -43.35% 635.58% 43.01% 67.00% -
  Horiz. % -33.28% -40.75% -57.06% -100.72% 18.81% 33.00% 100.00%
NP to SH 106,097 129,924 181,916 321,132 -59,960 -105,216 -318,834 -
  QoQ % -18.34% -28.58% -43.35% 635.58% 43.01% 67.00% -
  Horiz. % -33.28% -40.75% -57.06% -100.72% 18.81% 33.00% 100.00%
Tax Rate -71.10 % -184.06 % -419.37 % -973.16 % - % - % - % -
  QoQ % 61.37% 56.11% 56.91% 0.00% 0.00% 0.00% -
  Horiz. % 7.31% 18.91% 43.09% 100.00% - - -
Total Cost 155,176 119,153 53,216 -102,152 141,654 149,185 321,234 -38.46%
  QoQ % 30.23% 123.91% 152.09% -172.11% -5.05% -53.56% -
  Horiz. % 48.31% 37.09% 16.57% -31.80% 44.10% 46.44% 100.00%
Net Worth 720,498 732,230 731,916 679,213 477,557 470,810 423,666 42.52%
  QoQ % -1.60% 0.04% 7.76% 42.23% 1.43% 11.13% -
  Horiz. % 170.06% 172.83% 172.76% 160.32% 112.72% 111.13% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 720,498 732,230 731,916 679,213 477,557 470,810 423,666 42.52%
  QoQ % -1.60% 0.04% 7.76% 42.23% 1.43% 11.13% -
  Horiz. % 170.06% 172.83% 172.76% 160.32% 112.72% 111.13% 100.00%
NOSH 1,412,742 1,408,135 1,407,531 1,358,426 1,061,238 1,023,501 985,271 27.18%
  QoQ % 0.33% 0.04% 3.61% 28.00% 3.69% 3.88% -
  Horiz. % 143.39% 142.92% 142.86% 137.87% 107.71% 103.88% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 40.61 % 52.16 % 77.37 % 146.65 % -73.40 % -239.29 % -13,284.75 % -
  QoQ % -22.14% -32.58% -47.24% 299.80% 69.33% 98.20% -
  Horiz. % -0.31% -0.39% -0.58% -1.10% 0.55% 1.80% 100.00%
ROE 14.73 % 17.74 % 24.85 % 47.28 % -12.56 % -22.35 % -75.26 % -
  QoQ % -16.97% -28.61% -47.44% 476.43% 43.80% 70.30% -
  Horiz. % -19.57% -23.57% -33.02% -62.82% 16.69% 29.70% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.49 17.69 16.71 16.12 7.70 4.30 0.24 1,715.38%
  QoQ % 4.52% 5.86% 3.66% 109.35% 79.07% 1,691.67% -
  Horiz. % 7,704.17% 7,370.83% 6,962.50% 6,716.67% 3,208.33% 1,791.67% 100.00%
EPS 7.51 9.23 13.08 23.64 -5.66 -10.28 -32.36 -
  QoQ % -18.63% -29.43% -44.67% 517.67% 44.94% 68.23% -
  Horiz. % -23.21% -28.52% -40.42% -73.05% 17.49% 31.77% 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 0.5100 0.5200 0.5200 0.5000 0.4500 0.4600 0.4300 12.06%
  QoQ % -1.92% 0.00% 4.00% 11.11% -2.17% 6.98% -
  Horiz. % 118.60% 120.93% 120.93% 116.28% 104.65% 106.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.45 15.68 14.80 13.79 5.14 2.77 0.15 2,197.70%
  QoQ % 4.91% 5.95% 7.32% 168.29% 85.56% 1,746.67% -
  Horiz. % 10,966.67% 10,453.33% 9,866.67% 9,193.33% 3,426.67% 1,846.67% 100.00%
EPS 6.68 8.18 11.45 20.22 -3.78 -6.62 -20.07 -
  QoQ % -18.34% -28.56% -43.37% 634.92% 42.90% 67.02% -
  Horiz. % -33.28% -40.76% -57.05% -100.75% 18.83% 32.98% 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 0.4536 0.4610 0.4608 0.4277 0.3007 0.2964 0.2668 42.49%
  QoQ % -1.61% 0.04% 7.74% 42.23% 1.45% 11.09% -
  Horiz. % 170.01% 172.79% 172.71% 160.31% 112.71% 111.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.4100 0.4450 0.4100 0.1950 0.1800 0.1950 0.2300 -
P/RPS 2.22 2.52 2.45 1.21 2.34 4.54 94.42 -91.81%
  QoQ % -11.90% 2.86% 102.48% -48.29% -48.46% -95.19% -
  Horiz. % 2.35% 2.67% 2.59% 1.28% 2.48% 4.81% 100.00%
P/EPS 5.46 4.82 3.17 0.82 -3.19 -1.90 -0.71 -
  QoQ % 13.28% 52.05% 286.59% 125.71% -67.89% -167.61% -
  Horiz. % -769.01% -678.87% -446.48% -115.49% 449.30% 267.61% 100.00%
EY 18.32 20.73 31.52 121.23 -31.39 -52.72 -140.70 -
  QoQ % -11.63% -34.23% -74.00% 486.21% 40.46% 62.53% -
  Horiz. % -13.02% -14.73% -22.40% -86.16% 22.31% 37.47% 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 0.80 0.86 0.79 0.39 0.40 0.42 0.53 31.62%
  QoQ % -6.98% 8.86% 102.56% -2.50% -4.76% -20.75% -
  Horiz. % 150.94% 162.26% 149.06% 73.58% 75.47% 79.25% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 22/02/17 25/11/16 24/08/16 31/05/16 29/02/16 -
Price 0.4250 0.4400 0.5450 0.3000 0.2000 0.1850 0.1800 -
P/RPS 2.30 2.49 3.26 1.86 2.60 4.31 73.90 -90.13%
  QoQ % -7.63% -23.62% 75.27% -28.46% -39.68% -94.17% -
  Horiz. % 3.11% 3.37% 4.41% 2.52% 3.52% 5.83% 100.00%
P/EPS 5.66 4.77 4.22 1.27 -3.54 -1.80 -0.56 -
  QoQ % 18.66% 13.03% 232.28% 135.88% -96.67% -221.43% -
  Horiz. % -1,010.71% -851.79% -753.57% -226.79% 632.14% 321.43% 100.00%
EY 17.67 20.97 23.71 78.80 -28.25 -55.57 -179.78 -
  QoQ % -15.74% -11.56% -69.91% 378.94% 49.16% 69.09% -
  Horiz. % -9.83% -11.66% -13.19% -43.83% 15.71% 30.91% 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 0.83 0.85 1.05 0.60 0.44 0.40 0.42 57.54%
  QoQ % -2.35% -19.05% 75.00% 36.36% 10.00% -4.76% -
  Horiz. % 197.62% 202.38% 250.00% 142.86% 104.76% 95.24% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers