Highlights

[HIBISCS] QoQ TTM Result on 2013-09-30 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     120.70%    YoY -     134.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,312 19,324 15,657 11,211 10,037 8,516 9,376 56.44%
  QoQ % -5.24% 23.42% 39.66% 11.70% 17.86% -9.17% -
  Horiz. % 195.31% 206.10% 166.99% 119.57% 107.05% 90.83% 100.00%
PBT 10,925 10,584 13,405 2,678 -12,854 -3,930 -7,131 -
  QoQ % 3.22% -21.04% 400.56% 120.83% -227.07% 44.89% -
  Horiz. % -153.20% -148.42% -187.98% -37.55% 180.26% 55.11% 100.00%
Tax 2,087 1,395 1,091 -19 7 -267 -133 -
  QoQ % 49.61% 27.86% 5,842.10% -371.43% 102.62% -100.75% -
  Horiz. % -1,569.17% -1,048.87% -820.30% 14.29% -5.26% 200.75% 100.00%
NP 13,012 11,979 14,496 2,659 -12,847 -4,197 -7,264 -
  QoQ % 8.62% -17.36% 445.17% 120.70% -206.10% 42.22% -
  Horiz. % -179.13% -164.91% -199.56% -36.61% 176.86% 57.78% 100.00%
NP to SH 13,012 11,979 14,496 2,659 -12,847 -4,197 -7,264 -
  QoQ % 8.62% -17.36% 445.17% 120.70% -206.10% 42.22% -
  Horiz. % -179.13% -164.91% -199.56% -36.61% 176.86% 57.78% 100.00%
Tax Rate -19.10 % -13.18 % -8.14 % 0.71 % - % - % - % -
  QoQ % -44.92% -61.92% -1,246.48% 0.00% 0.00% 0.00% -
  Horiz. % -2,690.14% -1,856.34% -1,146.48% 100.00% - - -
Total Cost 5,300 7,345 1,161 8,552 22,884 12,713 16,640 -53.46%
  QoQ % -27.84% 532.64% -86.42% -62.63% 80.00% -23.60% -
  Horiz. % 31.85% 44.14% 6.98% 51.39% 137.52% 76.40% 100.00%
Net Worth 366,627 369,199 358,698 271,870 239,424 240,472 236,936 33.89%
  QoQ % -0.70% 2.93% 31.94% 13.55% -0.44% 1.49% -
  Horiz. % 154.74% 155.82% 151.39% 114.74% 101.05% 101.49% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 366,627 369,199 358,698 271,870 239,424 240,472 236,936 33.89%
  QoQ % -0.70% 2.93% 31.94% 13.55% -0.44% 1.49% -
  Horiz. % 154.74% 155.82% 151.39% 114.74% 101.05% 101.49% 100.00%
NOSH 547,204 520,000 491,368 453,118 443,378 437,222 438,771 15.91%
  QoQ % 5.23% 5.83% 8.44% 2.20% 1.41% -0.35% -
  Horiz. % 124.71% 118.51% 111.99% 103.27% 101.05% 99.65% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 71.06 % 61.99 % 92.58 % 23.72 % -128.00 % -49.28 % -77.47 % -
  QoQ % 14.63% -33.04% 290.30% 118.53% -159.74% 36.39% -
  Horiz. % -91.73% -80.02% -119.50% -30.62% 165.23% 63.61% 100.00%
ROE 3.55 % 3.24 % 4.04 % 0.98 % -5.37 % -1.75 % -3.07 % -
  QoQ % 9.57% -19.80% 312.24% 118.25% -206.86% 43.00% -
  Horiz. % -115.64% -105.54% -131.60% -31.92% 174.92% 57.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.35 3.72 3.19 2.47 2.26 1.95 2.14 34.93%
  QoQ % -9.95% 16.61% 29.15% 9.29% 15.90% -8.88% -
  Horiz. % 156.54% 173.83% 149.07% 115.42% 105.61% 91.12% 100.00%
EPS 2.38 2.30 2.95 0.59 -2.90 -0.96 -1.66 -
  QoQ % 3.48% -22.03% 400.00% 120.34% -202.08% 42.17% -
  Horiz. % -143.37% -138.55% -177.71% -35.54% 174.70% 57.83% 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 0.6700 0.7100 0.7300 0.6000 0.5400 0.5500 0.5400 15.51%
  QoQ % -5.63% -2.74% 21.67% 11.11% -1.82% 1.85% -
  Horiz. % 124.07% 131.48% 135.19% 111.11% 100.00% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.15 1.22 0.99 0.71 0.63 0.54 0.59 56.23%
  QoQ % -5.74% 23.23% 39.44% 12.70% 16.67% -8.47% -
  Horiz. % 194.92% 206.78% 167.80% 120.34% 106.78% 91.53% 100.00%
EPS 0.82 0.75 0.91 0.17 -0.81 -0.26 -0.46 -
  QoQ % 9.33% -17.58% 435.29% 120.99% -211.54% 43.48% -
  Horiz. % -178.26% -163.04% -197.83% -36.96% 176.09% 56.52% 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 0.2308 0.2325 0.2258 0.1712 0.1507 0.1514 0.1492 33.86%
  QoQ % -0.73% 2.97% 31.89% 13.60% -0.46% 1.47% -
  Horiz. % 154.69% 155.83% 151.34% 114.75% 101.01% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.6100 1.8800 1.7500 1.8600 1.4400 1.4900 1.4100 -
P/RPS 48.11 50.59 54.92 75.18 63.61 76.50 65.98 -19.03%
  QoQ % -4.90% -7.88% -26.95% 18.19% -16.85% 15.94% -
  Horiz. % 72.92% 76.67% 83.24% 113.94% 96.41% 115.94% 100.00%
P/EPS 67.71 81.61 59.32 316.96 -49.70 -155.22 -85.17 -
  QoQ % -17.03% 37.58% -81.28% 737.75% 67.98% -82.25% -
  Horiz. % -79.50% -95.82% -69.65% -372.15% 58.35% 182.25% 100.00%
EY 1.48 1.23 1.69 0.32 -2.01 -0.64 -1.17 -
  QoQ % 20.33% -27.22% 428.13% 115.92% -214.06% 45.30% -
  Horiz. % -126.50% -105.13% -144.44% -27.35% 171.79% 54.70% 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 2.40 2.65 2.40 3.10 2.67 2.71 2.61 -5.45%
  QoQ % -9.43% 10.42% -22.58% 16.10% -1.48% 3.83% -
  Horiz. % 91.95% 101.53% 91.95% 118.77% 102.30% 103.83% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 -
Price 1.5500 1.6200 2.1100 1.9500 1.5000 1.5300 1.4900 -
P/RPS 46.32 43.59 66.22 78.81 66.26 78.55 69.73 -23.93%
  QoQ % 6.26% -34.17% -15.98% 18.94% -15.65% 12.65% -
  Horiz. % 66.43% 62.51% 94.97% 113.02% 95.02% 112.65% 100.00%
P/EPS 65.18 70.32 71.52 332.30 -51.77 -159.39 -90.00 -
  QoQ % -7.31% -1.68% -78.48% 741.88% 67.52% -77.10% -
  Horiz. % -72.42% -78.13% -79.47% -369.22% 57.52% 177.10% 100.00%
EY 1.53 1.42 1.40 0.30 -1.93 -0.63 -1.11 -
  QoQ % 7.75% 1.43% 366.67% 115.54% -206.35% 43.24% -
  Horiz. % -137.84% -127.93% -126.13% -27.03% 173.87% 56.76% 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 2.31 2.28 2.89 3.25 2.78 2.78 2.76 -11.22%
  QoQ % 1.32% -21.11% -11.08% 16.91% 0.00% 0.72% -
  Horiz. % 83.70% 82.61% 104.71% 117.75% 100.72% 100.72% 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