Highlights

[HIBISCS] QoQ Quarter Result on 2017-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -39.25%    YoY -     -91.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 76,061 58,236 74,465 69,242 62,821 54,745 48,717 34.47%
  QoQ % 30.61% -21.79% 7.54% 10.22% 14.75% 12.37% -
  Horiz. % 156.13% 119.54% 152.85% 142.13% 128.95% 112.37% 100.00%
PBT 13,107 9,722 27,703 16,791 10,032 7,481 23,238 -31.66%
  QoQ % 34.82% -64.91% 64.99% 67.37% 34.10% -67.81% -
  Horiz. % 56.40% 41.84% 119.21% 72.26% 43.17% 32.19% 100.00%
Tax -2,065 1,062 -19,049 -10,306 643 72,802 -4,286 -38.46%
  QoQ % -294.44% 105.58% -84.83% -1,702.80% -99.12% 1,798.60% -
  Horiz. % 48.18% -24.78% 444.45% 240.46% -15.00% -1,698.60% 100.00%
NP 11,042 10,784 8,654 6,485 10,675 80,283 18,952 -30.17%
  QoQ % 2.39% 24.61% 33.45% -39.25% -86.70% 323.61% -
  Horiz. % 58.26% 56.90% 45.66% 34.22% 56.33% 423.61% 100.00%
NP to SH 11,042 10,784 8,654 6,485 10,675 80,283 18,952 -30.17%
  QoQ % 2.39% 24.61% 33.45% -39.25% -86.70% 323.61% -
  Horiz. % 58.26% 56.90% 45.66% 34.22% 56.33% 423.61% 100.00%
Tax Rate 15.75 % -10.92 % 68.76 % 61.38 % -6.41 % -973.16 % 18.44 % -9.95%
  QoQ % 244.23% -115.88% 12.02% 1,057.57% 99.34% -5,377.44% -
  Horiz. % 85.41% -59.22% 372.89% 332.86% -34.76% -5,277.44% 100.00%
Total Cost 65,019 47,452 65,811 62,757 52,146 -25,538 29,765 68.11%
  QoQ % 37.02% -27.90% 4.87% 20.35% 304.19% -185.80% -
  Horiz. % 218.44% 159.42% 221.10% 210.84% 175.19% -85.80% 100.00%
Net Worth 765,753 753,402 735,589 749,377 731,916 679,213 529,714 27.76%
  QoQ % 1.64% 2.42% -1.84% 2.39% 7.76% 28.22% -
  Horiz. % 144.56% 142.23% 138.87% 141.47% 138.17% 128.22% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 765,753 753,402 735,589 749,377 731,916 679,213 529,714 27.76%
  QoQ % 1.64% 2.42% -1.84% 2.39% 7.76% 28.22% -
  Horiz. % 144.56% 142.23% 138.87% 141.47% 138.17% 128.22% 100.00%
NOSH 1,531,506 1,477,260 1,442,333 1,441,111 1,407,531 1,358,426 1,177,142 19.12%
  QoQ % 3.67% 2.42% 0.08% 2.39% 3.61% 15.40% -
  Horiz. % 130.10% 125.50% 122.53% 122.42% 119.57% 115.40% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.52 % 18.52 % 11.62 % 9.37 % 16.99 % 146.65 % 38.90 % -48.07%
  QoQ % -21.60% 59.38% 24.01% -44.85% -88.41% 276.99% -
  Horiz. % 37.33% 47.61% 29.87% 24.09% 43.68% 376.99% 100.00%
ROE 1.44 % 1.43 % 1.18 % 0.87 % 1.46 % 11.82 % 3.58 % -45.42%
  QoQ % 0.70% 21.19% 35.63% -40.41% -87.65% 230.17% -
  Horiz. % 40.22% 39.94% 32.96% 24.30% 40.78% 330.17% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.97 3.94 5.16 4.80 4.46 4.03 4.14 12.92%
  QoQ % 26.14% -23.64% 7.50% 7.62% 10.67% -2.66% -
  Horiz. % 120.05% 95.17% 124.64% 115.94% 107.73% 97.34% 100.00%
EPS 0.72 0.73 0.60 0.45 0.76 5.91 1.62 -41.68%
  QoQ % -1.37% 21.67% 33.33% -40.79% -87.14% 264.81% -
  Horiz. % 44.44% 45.06% 37.04% 27.78% 46.91% 364.81% 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 0.5000 0.5100 0.5100 0.5200 0.5200 0.5000 0.4500 7.26%
  QoQ % -1.96% 0.00% -1.92% 0.00% 4.00% 11.11% -
  Horiz. % 111.11% 113.33% 113.33% 115.56% 115.56% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.79 3.67 4.69 4.36 3.96 3.45 3.07 34.41%
  QoQ % 30.52% -21.75% 7.57% 10.10% 14.78% 12.38% -
  Horiz. % 156.03% 119.54% 152.77% 142.02% 128.99% 112.38% 100.00%
EPS 0.70 0.68 0.54 0.41 0.67 5.05 1.19 -29.73%
  QoQ % 2.94% 25.93% 31.71% -38.81% -86.73% 324.37% -
  Horiz. % 58.82% 57.14% 45.38% 34.45% 56.30% 424.37% 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 0.4821 0.4744 0.4632 0.4718 0.4608 0.4277 0.3335 27.76%
  QoQ % 1.62% 2.42% -1.82% 2.39% 7.74% 28.25% -
  Horiz. % 144.56% 142.25% 138.89% 141.47% 138.17% 128.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8950 0.6450 0.4100 0.4450 0.4100 0.1950 0.1800 -
P/RPS 18.02 16.36 7.94 9.26 9.19 4.84 4.35 157.27%
  QoQ % 10.15% 106.05% -14.25% 0.76% 89.88% 11.26% -
  Horiz. % 414.25% 376.09% 182.53% 212.87% 211.26% 111.26% 100.00%
P/EPS 124.13 88.36 68.33 98.89 54.06 3.30 11.18 395.51%
  QoQ % 40.48% 29.31% -30.90% 82.93% 1,538.18% -70.48% -
  Horiz. % 1,110.29% 790.34% 611.18% 884.53% 483.54% 29.52% 100.00%
EY 0.81 1.13 1.46 1.01 1.85 30.31 8.94 -79.74%
  QoQ % -28.32% -22.60% 44.55% -45.41% -93.90% 239.04% -
  Horiz. % 9.06% 12.64% 16.33% 11.30% 20.69% 339.04% 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 1.79 1.26 0.80 0.86 0.79 0.39 0.40 170.82%
  QoQ % 42.06% 57.50% -6.98% 8.86% 102.56% -2.50% -
  Horiz. % 447.50% 315.00% 200.00% 215.00% 197.50% 97.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 28/11/17 28/08/17 24/05/17 22/02/17 25/11/16 24/08/16 -
Price 0.9650 0.7350 0.4250 0.4400 0.5450 0.3000 0.2000 -
P/RPS 19.43 18.64 8.23 9.16 12.21 7.44 4.83 152.30%
  QoQ % 4.24% 126.49% -10.15% -24.98% 64.11% 54.04% -
  Horiz. % 402.28% 385.92% 170.39% 189.65% 252.80% 154.04% 100.00%
P/EPS 133.84 100.68 70.83 97.78 71.86 5.08 12.42 385.77%
  QoQ % 32.94% 42.14% -27.56% 36.07% 1,314.57% -59.10% -
  Horiz. % 1,077.62% 810.63% 570.29% 787.28% 578.58% 40.90% 100.00%
EY 0.75 0.99 1.41 1.02 1.39 19.70 8.05 -79.36%
  QoQ % -24.24% -29.79% 38.24% -26.62% -92.94% 144.72% -
  Horiz. % 9.32% 12.30% 17.52% 12.67% 17.27% 244.72% 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 1.93 1.44 0.83 0.85 1.05 0.60 0.44 167.24%
  QoQ % 34.03% 73.49% -2.35% -19.05% 75.00% 36.36% -
  Horiz. % 438.64% 327.27% 188.64% 193.18% 238.64% 136.36% 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.



  tham hoe yean likes this.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers