Highlights

[HIBISCS] QoQ TTM Result on 2016-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     125.97%    YoY -     130.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 261,273 235,525 198,060 136,194 81,694 33,808 3,748 1,598.19%
  QoQ % 10.93% 18.92% 45.42% 66.71% 141.64% 802.03% -
  Horiz. % 6,971.00% 6,284.02% 5,284.42% 3,633.78% 2,179.67% 902.03% 100.00%
PBT 62,007 57,542 120,590 -53,599 -56,321 -113,816 -204,672 -
  QoQ % 7.76% -52.28% 324.99% 4.83% 50.52% 44.39% -
  Horiz. % -30.30% -28.11% -58.92% 26.19% 27.52% 55.61% 100.00%
Tax 44,090 58,853 69,825 69,173 -3,639 630 -60 -
  QoQ % -25.08% -15.71% 0.94% 2,000.88% -677.62% 1,150.00% -
  Horiz. % -73,483.33% -98,088.34% -116,375.00% -115,288.33% 6,065.00% -1,050.00% 100.00%
NP 106,097 116,395 190,415 15,574 -59,960 -113,186 -204,732 -
  QoQ % -8.85% -38.87% 1,122.65% 125.97% 47.03% 44.72% -
  Horiz. % -51.82% -56.85% -93.01% -7.61% 29.29% 55.28% 100.00%
NP to SH 106,097 116,395 190,415 15,574 -59,960 -113,186 -204,732 -
  QoQ % -8.85% -38.87% 1,122.65% 125.97% 47.03% 44.72% -
  Horiz. % -51.82% -56.85% -93.01% -7.61% 29.29% 55.28% 100.00%
Tax Rate -71.10 % -102.28 % -57.90 % - % - % - % - % -
  QoQ % 30.48% -76.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.80% 176.65% 100.00% - - - -
Total Cost 155,176 119,130 7,645 120,620 141,654 146,994 208,480 -17.88%
  QoQ % 30.26% 1,458.27% -93.66% -14.85% -3.63% -29.49% -
  Horiz. % 74.43% 57.14% 3.67% 57.86% 67.95% 70.51% 100.00%
Net Worth 735,589 749,377 731,916 679,213 529,714 505,905 432,545 42.52%
  QoQ % -1.84% 2.39% 7.76% 28.22% 4.71% 16.96% -
  Horiz. % 170.06% 173.25% 169.21% 157.03% 122.46% 116.96% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 735,589 749,377 731,916 679,213 529,714 505,905 432,545 42.52%
  QoQ % -1.84% 2.39% 7.76% 28.22% 4.71% 16.96% -
  Horiz. % 170.06% 173.25% 169.21% 157.03% 122.46% 116.96% 100.00%
NOSH 1,442,333 1,441,111 1,407,531 1,358,426 1,177,142 1,099,795 1,005,919 27.18%
  QoQ % 0.08% 2.39% 3.61% 15.40% 7.03% 9.33% -
  Horiz. % 143.38% 143.26% 139.92% 135.04% 117.02% 109.33% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 40.61 % 49.42 % 96.14 % 11.44 % -73.40 % -334.79 % -5,462.43 % -
  QoQ % -17.83% -48.60% 740.38% 115.59% 78.08% 93.87% -
  Horiz. % -0.74% -0.90% -1.76% -0.21% 1.34% 6.13% 100.00%
ROE 14.42 % 15.53 % 26.02 % 2.29 % -11.32 % -22.37 % -47.33 % -
  QoQ % -7.15% -40.32% 1,036.24% 120.23% 49.40% 52.74% -
  Horiz. % -30.47% -32.81% -54.98% -4.84% 23.92% 47.26% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.11 16.34 14.07 10.03 6.94 3.07 0.37 1,241.24%
  QoQ % 10.83% 16.13% 40.28% 44.52% 126.06% 729.73% -
  Horiz. % 4,894.59% 4,416.22% 3,802.70% 2,710.81% 1,875.68% 829.73% 100.00%
EPS 7.36 8.08 13.53 1.15 -5.09 -10.29 -20.35 -
  QoQ % -8.91% -40.28% 1,076.52% 122.59% 50.53% 49.43% -
  Horiz. % -36.17% -39.71% -66.49% -5.65% 25.01% 50.57% 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 0.5200 0.5200 0.5000 0.4500 0.4600 0.4300 12.06%
  QoQ % -1.92% 0.00% 4.00% 11.11% -2.17% 6.98% -
  Horiz. % 118.60% 120.93% 120.93% 116.28% 104.65% 106.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.45 14.83 12.47 8.58 5.14 2.13 0.24 1,579.15%
  QoQ % 10.92% 18.93% 45.34% 66.93% 141.31% 787.50% -
  Horiz. % 6,854.17% 6,179.17% 5,195.83% 3,575.00% 2,141.67% 887.50% 100.00%
EPS 6.68 7.33 11.99 0.98 -3.78 -7.13 -12.89 -
  QoQ % -8.87% -38.87% 1,123.47% 125.93% 46.98% 44.69% -
  Horiz. % -51.82% -56.87% -93.02% -7.60% 29.33% 55.31% 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 0.4632 0.4718 0.4608 0.4277 0.3335 0.3185 0.2723 42.55%
  QoQ % -1.82% 2.39% 7.74% 28.25% 4.71% 16.97% -
  Horiz. % 170.11% 173.26% 169.23% 157.07% 122.48% 116.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.4100 0.4450 0.4100 0.1950 0.1800 0.1950 0.2300 -
P/RPS 2.26 2.72 2.91 1.94 2.59 6.34 61.73 -89.00%
  QoQ % -16.91% -6.53% 50.00% -25.10% -59.15% -89.73% -
  Horiz. % 3.66% 4.41% 4.71% 3.14% 4.20% 10.27% 100.00%
P/EPS 5.57 5.51 3.03 17.01 -3.53 -1.89 -1.13 -
  QoQ % 1.09% 81.85% -82.19% 581.87% -86.77% -67.26% -
  Horiz. % -492.92% -487.61% -268.14% -1,505.31% 312.39% 167.26% 100.00%
EY 17.94 18.15 33.00 5.88 -28.30 -52.78 -88.49 -
  QoQ % -1.16% -45.00% 461.22% 120.78% 46.38% 40.35% -
  Horiz. % -20.27% -20.51% -37.29% -6.64% 31.98% 59.65% 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 0.80 0.86 0.79 0.39 0.40 0.42 0.53 31.62%
  QoQ % -6.98% 8.86% 102.56% -2.50% -4.76% -20.75% -
  Horiz. % 150.94% 162.26% 149.06% 73.58% 75.47% 79.25% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 22/02/17 25/11/16 24/08/16 31/05/16 29/02/16 -
Price 0.4250 0.4300 0.5150 0.3000 0.2000 0.1850 0.1800 -
P/RPS 2.35 2.63 3.66 2.99 2.88 6.02 48.31 -86.70%
  QoQ % -10.65% -28.14% 22.41% 3.82% -52.16% -87.54% -
  Horiz. % 4.86% 5.44% 7.58% 6.19% 5.96% 12.46% 100.00%
P/EPS 5.78 5.32 3.81 26.17 -3.93 -1.80 -0.88 -
  QoQ % 8.65% 39.63% -85.44% 765.90% -118.33% -104.55% -
  Horiz. % -656.82% -604.55% -432.95% -2,973.86% 446.59% 204.55% 100.00%
EY 17.31 18.78 26.27 3.82 -25.47 -55.63 -113.07 -
  QoQ % -7.83% -28.51% 587.70% 115.00% 54.22% 50.80% -
  Horiz. % -15.31% -16.61% -23.23% -3.38% 22.53% 49.20% 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 0.83 0.99 0.60 0.44 0.40 0.42 57.54%
  QoQ % 0.00% -16.16% 65.00% 36.36% 10.00% -4.76% -
  Horiz. % 197.62% 197.62% 235.71% 142.86% 104.76% 95.24% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers