Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -43.35%    YoY -     157.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 232,944 261,273 249,077 235,132 218,980 81,694 43,969 203.59%
  QoQ % -10.84% 4.90% 5.93% 7.38% 168.05% 85.80% -
  Horiz. % 529.79% 594.22% 566.48% 534.76% 498.03% 185.80% 100.00%
PBT 38,888 62,007 45,738 35,026 29,924 -56,321 -106,078 -
  QoQ % -37.28% 35.57% 30.58% 17.05% 153.13% 46.91% -
  Horiz. % -36.66% -58.45% -43.12% -33.02% -28.21% 53.09% 100.00%
Tax 4,248 44,090 84,185 146,890 291,208 -3,639 862 189.16%
  QoQ % -90.37% -47.63% -42.69% -49.56% 8,102.42% -521.83% -
  Horiz. % 492.43% 5,110.90% 9,758.74% 17,027.45% 33,756.75% -421.83% 100.00%
NP 43,136 106,097 129,924 181,916 321,132 -59,960 -105,216 -
  QoQ % -59.34% -18.34% -28.58% -43.35% 635.58% 43.01% -
  Horiz. % -41.00% -100.84% -123.48% -172.90% -305.21% 56.99% 100.00%
NP to SH 43,136 106,097 129,924 181,916 321,132 -59,960 -105,216 -
  QoQ % -59.34% -18.34% -28.58% -43.35% 635.58% 43.01% -
  Horiz. % -41.00% -100.84% -123.48% -172.90% -305.21% 56.99% 100.00%
Tax Rate -10.92 % -71.10 % -184.06 % -419.37 % -973.16 % - % - % -
  QoQ % 84.64% 61.37% 56.11% 56.91% 0.00% 0.00% -
  Horiz. % 1.12% 7.31% 18.91% 43.09% 100.00% - -
Total Cost 189,808 155,176 119,153 53,216 -102,152 141,654 149,185 17.40%
  QoQ % 22.32% 30.23% 123.91% 152.09% -172.11% -5.05% -
  Horiz. % 127.23% 104.02% 79.87% 35.67% -68.47% 94.95% 100.00%
Net Worth 753,402 720,498 732,230 731,916 679,213 477,557 470,810 36.77%
  QoQ % 4.57% -1.60% 0.04% 7.76% 42.23% 1.43% -
  Horiz. % 160.02% 153.03% 155.53% 155.46% 144.26% 101.43% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 753,402 720,498 732,230 731,916 679,213 477,557 470,810 36.77%
  QoQ % 4.57% -1.60% 0.04% 7.76% 42.23% 1.43% -
  Horiz. % 160.02% 153.03% 155.53% 155.46% 144.26% 101.43% 100.00%
NOSH 1,477,260 1,412,742 1,408,135 1,407,531 1,358,426 1,061,238 1,023,501 27.69%
  QoQ % 4.57% 0.33% 0.04% 3.61% 28.00% 3.69% -
  Horiz. % 144.33% 138.03% 137.58% 137.52% 132.72% 103.69% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.52 % 40.61 % 52.16 % 77.37 % 146.65 % -73.40 % -239.29 % -
  QoQ % -54.40% -22.14% -32.58% -47.24% 299.80% 69.33% -
  Horiz. % -7.74% -16.97% -21.80% -32.33% -61.29% 30.67% 100.00%
ROE 5.73 % 14.73 % 17.74 % 24.85 % 47.28 % -12.56 % -22.35 % -
  QoQ % -61.10% -16.97% -28.61% -47.44% 476.43% 43.80% -
  Horiz. % -25.64% -65.91% -79.37% -111.19% -211.54% 56.20% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.77 18.49 17.69 16.71 16.12 7.70 4.30 137.63%
  QoQ % -14.71% 4.52% 5.86% 3.66% 109.35% 79.07% -
  Horiz. % 366.74% 430.00% 411.40% 388.60% 374.88% 179.07% 100.00%
EPS 2.92 7.51 9.23 13.08 23.64 -5.66 -10.28 -
  QoQ % -61.12% -18.63% -29.43% -44.67% 517.67% 44.94% -
  Horiz. % -28.40% -73.05% -89.79% -127.24% -229.96% 55.06% 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 0.5100 0.5200 0.5200 0.5000 0.4500 0.4600 7.11%
  QoQ % 0.00% -1.92% 0.00% 4.00% 11.11% -2.17% -
  Horiz. % 110.87% 110.87% 113.04% 113.04% 108.70% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.67 16.45 15.68 14.80 13.79 5.14 2.77 203.52%
  QoQ % -10.82% 4.91% 5.95% 7.32% 168.29% 85.56% -
  Horiz. % 529.60% 593.86% 566.07% 534.30% 497.83% 185.56% 100.00%
EPS 2.72 6.68 8.18 11.45 20.22 -3.78 -6.62 -
  QoQ % -59.28% -18.34% -28.56% -43.37% 634.92% 42.90% -
  Horiz. % -41.09% -100.91% -123.56% -172.96% -305.44% 57.10% 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 0.4744 0.4536 0.4610 0.4608 0.4277 0.3007 0.2964 36.79%
  QoQ % 4.59% -1.61% 0.04% 7.74% 42.23% 1.45% -
  Horiz. % 160.05% 153.04% 155.53% 155.47% 144.30% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.6450 0.4100 0.4450 0.4100 0.1950 0.1800 0.1950 -
P/RPS 4.09 2.22 2.52 2.45 1.21 2.34 4.54 -6.72%
  QoQ % 84.23% -11.90% 2.86% 102.48% -48.29% -48.46% -
  Horiz. % 90.09% 48.90% 55.51% 53.96% 26.65% 51.54% 100.00%
P/EPS 22.09 5.46 4.82 3.17 0.82 -3.19 -1.90 -
  QoQ % 304.58% 13.28% 52.05% 286.59% 125.71% -67.89% -
  Horiz. % -1,162.63% -287.37% -253.68% -166.84% -43.16% 167.89% 100.00%
EY 4.53 18.32 20.73 31.52 121.23 -31.39 -52.72 -
  QoQ % -75.27% -11.63% -34.23% -74.00% 486.21% 40.46% -
  Horiz. % -8.59% -34.75% -39.32% -59.79% -229.95% 59.54% 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 1.26 0.80 0.86 0.79 0.39 0.40 0.42 107.87%
  QoQ % 57.50% -6.98% 8.86% 102.56% -2.50% -4.76% -
  Horiz. % 300.00% 190.48% 204.76% 188.10% 92.86% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 28/08/17 24/05/17 22/02/17 25/11/16 24/08/16 31/05/16 -
Price 0.7350 0.4250 0.4400 0.5450 0.3000 0.2000 0.1850 -
P/RPS 4.66 2.30 2.49 3.26 1.86 2.60 4.31 5.34%
  QoQ % 102.61% -7.63% -23.62% 75.27% -28.46% -39.68% -
  Horiz. % 108.12% 53.36% 57.77% 75.64% 43.16% 60.32% 100.00%
P/EPS 25.17 5.66 4.77 4.22 1.27 -3.54 -1.80 -
  QoQ % 344.70% 18.66% 13.03% 232.28% 135.88% -96.67% -
  Horiz. % -1,398.33% -314.44% -265.00% -234.44% -70.56% 196.67% 100.00%
EY 3.97 17.67 20.97 23.71 78.80 -28.25 -55.57 -
  QoQ % -77.53% -15.74% -11.56% -69.91% 378.94% 49.16% -
  Horiz. % -7.14% -31.80% -37.74% -42.67% -141.80% 50.84% 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 1.44 0.83 0.85 1.05 0.60 0.44 0.40 134.71%
  QoQ % 73.49% -2.35% -19.05% 75.00% 36.36% 10.00% -
  Horiz. % 360.00% 207.50% 212.50% 262.50% 150.00% 110.00% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers