Highlights

[HIBISCS] QoQ TTM Result on 2013-12-31 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     445.17%    YoY -     299.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,439 18,312 19,324 15,657 11,211 10,037 8,516 61.19%
  QoQ % -4.77% -5.24% 23.42% 39.66% 11.70% 17.86% -
  Horiz. % 204.78% 215.03% 226.91% 183.85% 131.65% 117.86% 100.00%
PBT -11,689 10,925 10,584 13,405 2,678 -12,854 -3,930 106.68%
  QoQ % -206.99% 3.22% -21.04% 400.56% 120.83% -227.07% -
  Horiz. % 297.43% -277.99% -269.31% -341.09% -68.14% 327.07% 100.00%
Tax 2,782 2,087 1,395 1,091 -19 7 -267 -
  QoQ % 33.30% 49.61% 27.86% 5,842.10% -371.43% 102.62% -
  Horiz. % -1,041.95% -781.65% -522.47% -408.61% 7.12% -2.62% 100.00%
NP -8,907 13,012 11,979 14,496 2,659 -12,847 -4,197 65.07%
  QoQ % -168.45% 8.62% -17.36% 445.17% 120.70% -206.10% -
  Horiz. % 212.22% -310.03% -285.42% -345.39% -63.35% 306.10% 100.00%
NP to SH -8,907 13,012 11,979 14,496 2,659 -12,847 -4,197 65.07%
  QoQ % -168.45% 8.62% -17.36% 445.17% 120.70% -206.10% -
  Horiz. % 212.22% -310.03% -285.42% -345.39% -63.35% 306.10% 100.00%
Tax Rate - % -19.10 % -13.18 % -8.14 % 0.71 % - % - % -
  QoQ % 0.00% -44.92% -61.92% -1,246.48% 0.00% 0.00% -
  Horiz. % 0.00% -2,690.14% -1,856.34% -1,146.48% 100.00% - -
Total Cost 26,346 5,300 7,345 1,161 8,552 22,884 12,713 62.47%
  QoQ % 397.09% -27.84% 532.64% -86.42% -62.63% 80.00% -
  Horiz. % 207.24% 41.69% 57.78% 9.13% 67.27% 180.00% 100.00%
Net Worth 463,849 366,627 369,199 358,698 271,870 239,424 240,472 54.89%
  QoQ % 26.52% -0.70% 2.93% 31.94% 13.55% -0.44% -
  Horiz. % 192.89% 152.46% 153.53% 149.16% 113.06% 99.56% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 463,849 366,627 369,199 358,698 271,870 239,424 240,472 54.89%
  QoQ % 26.52% -0.70% 2.93% 31.94% 13.55% -0.44% -
  Horiz. % 192.89% 152.46% 153.53% 149.16% 113.06% 99.56% 100.00%
NOSH 813,771 547,204 520,000 491,368 453,118 443,378 437,222 51.25%
  QoQ % 48.71% 5.23% 5.83% 8.44% 2.20% 1.41% -
  Horiz. % 186.12% 125.15% 118.93% 112.38% 103.64% 101.41% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -51.08 % 71.06 % 61.99 % 92.58 % 23.72 % -128.00 % -49.28 % 2.42%
  QoQ % -171.88% 14.63% -33.04% 290.30% 118.53% -159.74% -
  Horiz. % 103.65% -144.20% -125.79% -187.87% -48.13% 259.74% 100.00%
ROE -1.92 % 3.55 % 3.24 % 4.04 % 0.98 % -5.37 % -1.75 % 6.37%
  QoQ % -154.08% 9.57% -19.80% 312.24% 118.25% -206.86% -
  Horiz. % 109.71% -202.86% -185.14% -230.86% -56.00% 306.86% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.14 3.35 3.72 3.19 2.47 2.26 1.95 6.39%
  QoQ % -36.12% -9.95% 16.61% 29.15% 9.29% 15.90% -
  Horiz. % 109.74% 171.79% 190.77% 163.59% 126.67% 115.90% 100.00%
EPS -1.09 2.38 2.30 2.95 0.59 -2.90 -0.96 8.83%
  QoQ % -145.80% 3.48% -22.03% 400.00% 120.34% -202.08% -
  Horiz. % 113.54% -247.92% -239.58% -307.29% -61.46% 302.08% 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 0.5700 0.6700 0.7100 0.7300 0.6000 0.5400 0.5500 2.41%
  QoQ % -14.93% -5.63% -2.74% 21.67% 11.11% -1.82% -
  Horiz. % 103.64% 121.82% 129.09% 132.73% 109.09% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.10 1.15 1.22 0.99 0.71 0.63 0.54 60.62%
  QoQ % -4.35% -5.74% 23.23% 39.44% 12.70% 16.67% -
  Horiz. % 203.70% 212.96% 225.93% 183.33% 131.48% 116.67% 100.00%
EPS -0.56 0.82 0.75 0.91 0.17 -0.81 -0.26 66.70%
  QoQ % -168.29% 9.33% -17.58% 435.29% 120.99% -211.54% -
  Horiz. % 215.38% -315.38% -288.46% -350.00% -65.38% 311.54% 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 0.2921 0.2308 0.2325 0.2258 0.1712 0.1507 0.1514 54.92%
  QoQ % 26.56% -0.73% 2.97% 31.89% 13.60% -0.46% -
  Horiz. % 192.93% 152.44% 153.57% 149.14% 113.08% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4500 1.6100 1.8800 1.7500 1.8600 1.4400 1.4900 -
P/RPS 67.66 48.11 50.59 54.92 75.18 63.61 76.50 -7.85%
  QoQ % 40.64% -4.90% -7.88% -26.95% 18.19% -16.85% -
  Horiz. % 88.44% 62.89% 66.13% 71.79% 98.27% 83.15% 100.00%
P/EPS -132.48 67.71 81.61 59.32 316.96 -49.70 -155.22 -10.01%
  QoQ % -295.66% -17.03% 37.58% -81.28% 737.75% 67.98% -
  Horiz. % 85.35% -43.62% -52.58% -38.22% -204.20% 32.02% 100.00%
EY -0.75 1.48 1.23 1.69 0.32 -2.01 -0.64 11.14%
  QoQ % -150.68% 20.33% -27.22% 428.13% 115.92% -214.06% -
  Horiz. % 117.19% -231.25% -192.19% -264.06% -50.00% 314.06% 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 2.54 2.40 2.65 2.40 3.10 2.67 2.71 -4.22%
  QoQ % 5.83% -9.43% 10.42% -22.58% 16.10% -1.48% -
  Horiz. % 93.73% 88.56% 97.79% 88.56% 114.39% 98.52% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 -
Price 1.0600 1.5500 1.6200 2.1100 1.9500 1.5000 1.5300 -
P/RPS 49.46 46.32 43.59 66.22 78.81 66.26 78.55 -26.52%
  QoQ % 6.78% 6.26% -34.17% -15.98% 18.94% -15.65% -
  Horiz. % 62.97% 58.97% 55.49% 84.30% 100.33% 84.35% 100.00%
P/EPS -96.84 65.18 70.32 71.52 332.30 -51.77 -159.39 -28.24%
  QoQ % -248.57% -7.31% -1.68% -78.48% 741.88% 67.52% -
  Horiz. % 60.76% -40.89% -44.12% -44.87% -208.48% 32.48% 100.00%
EY -1.03 1.53 1.42 1.40 0.30 -1.93 -0.63 38.74%
  QoQ % -167.32% 7.75% 1.43% 366.67% 115.54% -206.35% -
  Horiz. % 163.49% -242.86% -225.40% -222.22% -47.62% 306.35% 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 1.86 2.31 2.28 2.89 3.25 2.78 2.78 -23.48%
  QoQ % -19.48% 1.32% -21.11% -11.08% 16.91% 0.00% -
  Horiz. % 66.91% 83.09% 82.01% 103.96% 116.91% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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