Highlights

[HIBISCS] QoQ TTM Result on 2016-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     47.03%    YoY -     8.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 235,525 198,060 136,194 81,694 33,808 3,748 5,172 1,172.26%
  QoQ % 18.92% 45.42% 66.71% 141.64% 802.03% -27.53% -
  Horiz. % 4,553.85% 3,829.47% 2,633.29% 1,579.54% 653.67% 72.47% 100.00%
PBT 57,542 120,590 -53,599 -56,321 -113,816 -204,672 -51,149 -
  QoQ % -52.28% 324.99% 4.83% 50.52% 44.39% -300.15% -
  Horiz. % -112.50% -235.76% 104.79% 110.11% 222.52% 400.15% 100.00%
Tax 58,853 69,825 69,173 -3,639 630 -60 -75 -
  QoQ % -15.71% 0.94% 2,000.88% -677.62% 1,150.00% 20.00% -
  Horiz. % -78,470.66% -93,100.00% -92,230.66% 4,852.00% -840.00% 80.00% 100.00%
NP 116,395 190,415 15,574 -59,960 -113,186 -204,732 -51,224 -
  QoQ % -38.87% 1,122.65% 125.97% 47.03% 44.72% -299.68% -
  Horiz. % -227.23% -371.73% -30.40% 117.05% 220.96% 399.68% 100.00%
NP to SH 116,395 190,415 15,574 -59,960 -113,186 -204,732 -51,224 -
  QoQ % -38.87% 1,122.65% 125.97% 47.03% 44.72% -299.68% -
  Horiz. % -227.23% -371.73% -30.40% 117.05% 220.96% 399.68% 100.00%
Tax Rate -102.28 % -57.90 % - % - % - % - % - % -
  QoQ % -76.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.65% 100.00% - - - - -
Total Cost 119,130 7,645 120,620 141,654 146,994 208,480 56,396 64.56%
  QoQ % 1,458.27% -93.66% -14.85% -3.63% -29.49% 269.67% -
  Horiz. % 211.24% 13.56% 213.88% 251.18% 260.65% 369.67% 100.00%
Net Worth 749,377 731,916 679,213 529,714 505,905 432,545 600,893 15.84%
  QoQ % 2.39% 7.76% 28.22% 4.71% 16.96% -28.02% -
  Horiz. % 124.71% 121.80% 113.03% 88.15% 84.19% 71.98% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 749,377 731,916 679,213 529,714 505,905 432,545 600,893 15.84%
  QoQ % 2.39% 7.76% 28.22% 4.71% 16.96% -28.02% -
  Horiz. % 124.71% 121.80% 113.03% 88.15% 84.19% 71.98% 100.00%
NOSH 1,441,111 1,407,531 1,358,426 1,177,142 1,099,795 1,005,919 969,183 30.24%
  QoQ % 2.39% 3.61% 15.40% 7.03% 9.33% 3.79% -
  Horiz. % 148.69% 145.23% 140.16% 121.46% 113.48% 103.79% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 49.42 % 96.14 % 11.44 % -73.40 % -334.79 % -5,462.43 % -990.41 % -
  QoQ % -48.60% 740.38% 115.59% 78.08% 93.87% -451.53% -
  Horiz. % -4.99% -9.71% -1.16% 7.41% 33.80% 551.53% 100.00%
ROE 15.53 % 26.02 % 2.29 % -11.32 % -22.37 % -47.33 % -8.52 % -
  QoQ % -40.32% 1,036.24% 120.23% 49.40% 52.74% -455.52% -
  Horiz. % -182.28% -305.40% -26.88% 132.86% 262.56% 555.52% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.34 14.07 10.03 6.94 3.07 0.37 0.53 881.17%
  QoQ % 16.13% 40.28% 44.52% 126.06% 729.73% -30.19% -
  Horiz. % 3,083.02% 2,654.72% 1,892.45% 1,309.43% 579.25% 69.81% 100.00%
EPS 8.08 13.53 1.15 -5.09 -10.29 -20.35 -5.29 -
  QoQ % -40.28% 1,076.52% 122.59% 50.53% 49.43% -284.69% -
  Horiz. % -152.74% -255.77% -21.74% 96.22% 194.52% 384.69% 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 0.5200 0.5200 0.5000 0.4500 0.4600 0.4300 0.6200 -11.06%
  QoQ % 0.00% 4.00% 11.11% -2.17% 6.98% -30.65% -
  Horiz. % 83.87% 83.87% 80.65% 72.58% 74.19% 69.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,612,378
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.61 12.28 8.45 5.07 2.10 0.23 0.32 1,174.45%
  QoQ % 18.97% 45.33% 66.67% 141.43% 813.04% -28.12% -
  Horiz. % 4,565.62% 3,837.50% 2,640.62% 1,584.38% 656.25% 71.88% 100.00%
EPS 7.22 11.81 0.97 -3.72 -7.02 -12.70 -3.18 -
  QoQ % -38.87% 1,117.53% 126.08% 47.01% 44.72% -299.37% -
  Horiz. % -227.04% -371.38% -30.50% 116.98% 220.75% 399.37% 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 0.4648 0.4539 0.4212 0.3285 0.3138 0.2683 0.3727 15.85%
  QoQ % 2.40% 7.76% 28.22% 4.68% 16.96% -28.01% -
  Horiz. % 124.71% 121.79% 113.01% 88.14% 84.20% 71.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.4450 0.4100 0.1950 0.1800 0.1950 0.2300 0.6750 -
P/RPS 2.72 2.91 1.94 2.59 6.34 61.73 126.49 -92.25%
  QoQ % -6.53% 50.00% -25.10% -59.15% -89.73% -51.20% -
  Horiz. % 2.15% 2.30% 1.53% 2.05% 5.01% 48.80% 100.00%
P/EPS 5.51 3.03 17.01 -3.53 -1.89 -1.13 -12.77 -
  QoQ % 81.85% -82.19% 581.87% -86.77% -67.26% 91.15% -
  Horiz. % -43.15% -23.73% -133.20% 27.64% 14.80% 8.85% 100.00%
EY 18.15 33.00 5.88 -28.30 -52.78 -88.49 -7.83 -
  QoQ % -45.00% 461.22% 120.78% 46.38% 40.35% -1,030.14% -
  Horiz. % -231.80% -421.46% -75.10% 361.43% 674.07% 1,130.14% 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 0.86 0.79 0.39 0.40 0.42 0.53 1.09 -14.60%
  QoQ % 8.86% 102.56% -2.50% -4.76% -20.75% -51.38% -
  Horiz. % 78.90% 72.48% 35.78% 36.70% 38.53% 48.62% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 25/11/16 24/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.4300 0.5150 0.3000 0.2000 0.1850 0.1800 0.2350 -
P/RPS 2.63 3.66 2.99 2.88 6.02 48.31 44.04 -84.70%
  QoQ % -28.14% 22.41% 3.82% -52.16% -87.54% 9.70% -
  Horiz. % 5.97% 8.31% 6.79% 6.54% 13.67% 109.70% 100.00%
P/EPS 5.32 3.81 26.17 -3.93 -1.80 -0.88 -4.45 -
  QoQ % 39.63% -85.44% 765.90% -118.33% -104.55% 80.22% -
  Horiz. % -119.55% -85.62% -588.09% 88.31% 40.45% 19.78% 100.00%
EY 18.78 26.27 3.82 -25.47 -55.63 -113.07 -22.49 -
  QoQ % -28.51% 587.70% 115.00% 54.22% 50.80% -402.76% -
  Horiz. % -83.50% -116.81% -16.99% 113.25% 247.35% 502.76% 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 0.99 0.60 0.44 0.40 0.42 0.38 68.26%
  QoQ % -16.16% 65.00% 36.36% 10.00% -4.76% 10.53% -
  Horiz. % 218.42% 260.53% 157.89% 115.79% 105.26% 110.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS