Highlights

[HIBISCS] QoQ 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 -     -86.70%    YoY -     106.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 58,236 74,465 69,242 62,821 54,745 48,717 31,777 49.70%
  QoQ % -21.79% 7.54% 10.22% 14.75% 12.37% 53.31% -
  Horiz. % 183.26% 234.34% 217.90% 197.69% 172.28% 153.31% 100.00%
PBT 9,722 27,703 16,791 10,032 7,481 23,238 79,839 -75.40%
  QoQ % -64.91% 64.99% 67.37% 34.10% -67.81% -70.89% -
  Horiz. % 12.18% 34.70% 21.03% 12.57% 9.37% 29.11% 100.00%
Tax 1,062 -19,049 -10,306 643 72,802 -4,286 666 36.45%
  QoQ % 105.58% -84.83% -1,702.80% -99.12% 1,798.60% -743.54% -
  Horiz. % 159.46% -2,860.21% -1,547.45% 96.55% 10,931.23% -643.54% 100.00%
NP 10,784 8,654 6,485 10,675 80,283 18,952 80,505 -73.79%
  QoQ % 24.61% 33.45% -39.25% -86.70% 323.61% -76.46% -
  Horiz. % 13.40% 10.75% 8.06% 13.26% 99.72% 23.54% 100.00%
NP to SH 10,784 8,654 6,485 10,675 80,283 18,952 80,505 -73.79%
  QoQ % 24.61% 33.45% -39.25% -86.70% 323.61% -76.46% -
  Horiz. % 13.40% 10.75% 8.06% 13.26% 99.72% 23.54% 100.00%
Tax Rate -10.92 % 68.76 % 61.38 % -6.41 % -973.16 % 18.44 % -0.83 % 456.44%
  QoQ % -115.88% 12.02% 1,057.57% 99.34% -5,377.44% 2,321.69% -
  Horiz. % 1,315.66% -8,284.34% -7,395.18% 772.29% 117,248.20% -2,221.69% 100.00%
Total Cost 47,452 65,811 62,757 52,146 -25,538 29,765 -48,728 -
  QoQ % -27.90% 4.87% 20.35% 304.19% -185.80% 161.08% -
  Horiz. % -97.38% -135.06% -128.79% -107.01% 52.41% -61.08% 100.00%
Net Worth 753,402 735,589 749,377 731,916 679,213 529,714 505,905 30.38%
  QoQ % 2.42% -1.84% 2.39% 7.76% 28.22% 4.71% -
  Horiz. % 148.92% 145.40% 148.13% 144.67% 134.26% 104.71% 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 753,402 735,589 749,377 731,916 679,213 529,714 505,905 30.38%
  QoQ % 2.42% -1.84% 2.39% 7.76% 28.22% 4.71% -
  Horiz. % 148.92% 145.40% 148.13% 144.67% 134.26% 104.71% 100.00%
NOSH 1,477,260 1,442,333 1,441,111 1,407,531 1,358,426 1,177,142 1,099,795 21.72%
  QoQ % 2.42% 0.08% 2.39% 3.61% 15.40% 7.03% -
  Horiz. % 134.32% 131.15% 131.03% 127.98% 123.52% 107.03% 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 % 11.62 % 9.37 % 16.99 % 146.65 % 38.90 % 253.34 % -82.49%
  QoQ % 59.38% 24.01% -44.85% -88.41% 276.99% -84.65% -
  Horiz. % 7.31% 4.59% 3.70% 6.71% 57.89% 15.35% 100.00%
ROE 1.43 % 1.18 % 0.87 % 1.46 % 11.82 % 3.58 % 15.91 % -79.91%
  QoQ % 21.19% 35.63% -40.41% -87.65% 230.17% -77.50% -
  Horiz. % 8.99% 7.42% 5.47% 9.18% 74.29% 22.50% 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 3.94 5.16 4.80 4.46 4.03 4.14 2.89 22.93%
  QoQ % -23.64% 7.50% 7.62% 10.67% -2.66% 43.25% -
  Horiz. % 136.33% 178.55% 166.09% 154.33% 139.45% 143.25% 100.00%
EPS 0.73 0.60 0.45 0.76 5.91 1.62 7.32 -78.46%
  QoQ % 21.67% 33.33% -40.79% -87.14% 264.81% -77.87% -
  Horiz. % 9.97% 8.20% 6.15% 10.38% 80.74% 22.13% 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 3.67 4.69 4.36 3.96 3.45 3.07 2.00 49.83%
  QoQ % -21.75% 7.57% 10.10% 14.78% 12.38% 53.50% -
  Horiz. % 183.50% 234.50% 218.00% 198.00% 172.50% 153.50% 100.00%
EPS 0.68 0.54 0.41 0.67 5.05 1.19 5.07 -73.77%
  QoQ % 25.93% 31.71% -38.81% -86.73% 324.37% -76.53% -
  Horiz. % 13.41% 10.65% 8.09% 13.21% 99.61% 23.47% 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 0.4632 0.4718 0.4608 0.4277 0.3335 0.3185 30.39%
  QoQ % 2.42% -1.82% 2.39% 7.74% 28.25% 4.71% -
  Horiz. % 148.95% 145.43% 148.13% 144.68% 134.29% 104.71% 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 16.36 7.94 9.26 9.19 4.84 4.35 6.75 80.34%
  QoQ % 106.05% -14.25% 0.76% 89.88% 11.26% -35.56% -
  Horiz. % 242.37% 117.63% 137.19% 136.15% 71.70% 64.44% 100.00%
P/EPS 88.36 68.33 98.89 54.06 3.30 11.18 2.66 931.16%
  QoQ % 29.31% -30.90% 82.93% 1,538.18% -70.48% 320.30% -
  Horiz. % 3,321.80% 2,568.80% 3,717.67% 2,032.33% 124.06% 420.30% 100.00%
EY 1.13 1.46 1.01 1.85 30.31 8.94 37.54 -90.30%
  QoQ % -22.60% 44.55% -45.41% -93.90% 239.04% -76.19% -
  Horiz. % 3.01% 3.89% 2.69% 4.93% 80.74% 23.81% 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 18.64 8.23 9.16 12.21 7.44 4.83 6.40 103.81%
  QoQ % 126.49% -10.15% -24.98% 64.11% 54.04% -24.53% -
  Horiz. % 291.25% 128.59% 143.12% 190.78% 116.25% 75.47% 100.00%
P/EPS 100.68 70.83 97.78 71.86 5.08 12.42 2.53 1,062.99%
  QoQ % 42.14% -27.56% 36.07% 1,314.57% -59.10% 390.91% -
  Horiz. % 3,979.45% 2,799.60% 3,864.82% 2,840.32% 200.79% 490.91% 100.00%
EY 0.99 1.41 1.02 1.39 19.70 8.05 39.57 -91.43%
  QoQ % -29.79% 38.24% -26.62% -92.94% 144.72% -79.66% -
  Horiz. % 2.50% 3.56% 2.58% 3.51% 49.79% 20.34% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers