Highlights

[HIBISCS] QoQ TTM Result on 2014-03-31 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -17.36%    YoY -     385.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,038 17,439 18,312 19,324 15,657 11,211 10,037 19.00%
  QoQ % -25.24% -4.77% -5.24% 23.42% 39.66% 11.70% -
  Horiz. % 129.90% 173.75% 182.44% 192.53% 155.99% 111.70% 100.00%
PBT -30,538 -11,689 10,925 10,584 13,405 2,678 -12,854 77.77%
  QoQ % -161.25% -206.99% 3.22% -21.04% 400.56% 120.83% -
  Horiz. % 237.58% 90.94% -84.99% -82.34% -104.29% -20.83% 100.00%
Tax 1,637 2,782 2,087 1,395 1,091 -19 7 3,658.25%
  QoQ % -41.16% 33.30% 49.61% 27.86% 5,842.10% -371.43% -
  Horiz. % 23,385.71% 39,742.86% 29,814.29% 19,928.57% 15,585.71% -271.43% 100.00%
NP -28,901 -8,907 13,012 11,979 14,496 2,659 -12,847 71.43%
  QoQ % -224.48% -168.45% 8.62% -17.36% 445.17% 120.70% -
  Horiz. % 224.96% 69.33% -101.28% -93.24% -112.84% -20.70% 100.00%
NP to SH -28,901 -8,907 13,012 11,979 14,496 2,659 -12,847 71.43%
  QoQ % -224.48% -168.45% 8.62% -17.36% 445.17% 120.70% -
  Horiz. % 224.96% 69.33% -101.28% -93.24% -112.84% -20.70% 100.00%
Tax Rate - % - % -19.10 % -13.18 % -8.14 % 0.71 % - % -
  QoQ % 0.00% 0.00% -44.92% -61.92% -1,246.48% 0.00% -
  Horiz. % 0.00% 0.00% -2,690.14% -1,856.34% -1,146.48% 100.00% -
Total Cost 41,939 26,346 5,300 7,345 1,161 8,552 22,884 49.59%
  QoQ % 59.19% 397.09% -27.84% 532.64% -86.42% -62.63% -
  Horiz. % 183.27% 115.13% 23.16% 32.10% 5.07% 37.37% 100.00%
Net Worth 506,254 463,849 366,627 369,199 358,698 271,870 239,424 64.52%
  QoQ % 9.14% 26.52% -0.70% 2.93% 31.94% 13.55% -
  Horiz. % 211.45% 193.74% 153.13% 154.20% 149.82% 113.55% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 506,254 463,849 366,627 369,199 358,698 271,870 239,424 64.52%
  QoQ % 9.14% 26.52% -0.70% 2.93% 31.94% 13.55% -
  Horiz. % 211.45% 193.74% 153.13% 154.20% 149.82% 113.55% 100.00%
NOSH 888,166 813,771 547,204 520,000 491,368 453,118 443,378 58.71%
  QoQ % 9.14% 48.71% 5.23% 5.83% 8.44% 2.20% -
  Horiz. % 200.32% 183.54% 123.42% 117.28% 110.82% 102.20% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -221.67 % -51.08 % 71.06 % 61.99 % 92.58 % 23.72 % -128.00 % 44.07%
  QoQ % -333.97% -171.88% 14.63% -33.04% 290.30% 118.53% -
  Horiz. % 173.18% 39.91% -55.52% -48.43% -72.33% -18.53% 100.00%
ROE -5.71 % -1.92 % 3.55 % 3.24 % 4.04 % 0.98 % -5.37 % 4.17%
  QoQ % -197.40% -154.08% 9.57% -19.80% 312.24% 118.25% -
  Horiz. % 106.33% 35.75% -66.11% -60.34% -75.23% -18.25% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.47 2.14 3.35 3.72 3.19 2.47 2.26 -24.87%
  QoQ % -31.31% -36.12% -9.95% 16.61% 29.15% 9.29% -
  Horiz. % 65.04% 94.69% 148.23% 164.60% 141.15% 109.29% 100.00%
EPS -3.25 -1.09 2.38 2.30 2.95 0.59 -2.90 7.87%
  QoQ % -198.17% -145.80% 3.48% -22.03% 400.00% 120.34% -
  Horiz. % 112.07% 37.59% -82.07% -79.31% -101.72% -20.34% 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 0.5700 0.6700 0.7100 0.7300 0.6000 0.5400 3.66%
  QoQ % 0.00% -14.93% -5.63% -2.74% 21.67% 11.11% -
  Horiz. % 105.56% 105.56% 124.07% 131.48% 135.19% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.82 1.10 1.15 1.22 0.99 0.71 0.63 19.15%
  QoQ % -25.45% -4.35% -5.74% 23.23% 39.44% 12.70% -
  Horiz. % 130.16% 174.60% 182.54% 193.65% 157.14% 112.70% 100.00%
EPS -1.82 -0.56 0.82 0.75 0.91 0.17 -0.81 71.30%
  QoQ % -225.00% -168.29% 9.33% -17.58% 435.29% 120.99% -
  Horiz. % 224.69% 69.14% -101.23% -92.59% -112.35% -20.99% 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 0.3188 0.2921 0.2308 0.2325 0.2258 0.1712 0.1507 64.57%
  QoQ % 9.14% 26.56% -0.73% 2.97% 31.89% 13.60% -
  Horiz. % 211.55% 193.83% 153.15% 154.28% 149.83% 113.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8500 1.4500 1.6100 1.8800 1.7500 1.8600 1.4400 -
P/RPS 57.90 67.66 48.11 50.59 54.92 75.18 63.61 -6.06%
  QoQ % -14.43% 40.64% -4.90% -7.88% -26.95% 18.19% -
  Horiz. % 91.02% 106.37% 75.63% 79.53% 86.34% 118.19% 100.00%
P/EPS -26.12 -132.48 67.71 81.61 59.32 316.96 -49.70 -34.80%
  QoQ % 80.28% -295.66% -17.03% 37.58% -81.28% 737.75% -
  Horiz. % 52.56% 266.56% -136.24% -164.21% -119.36% -637.75% 100.00%
EY -3.83 -0.75 1.48 1.23 1.69 0.32 -2.01 53.52%
  QoQ % -410.67% -150.68% 20.33% -27.22% 428.13% 115.92% -
  Horiz. % 190.55% 37.31% -73.63% -61.19% -84.08% -15.92% 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 1.49 2.54 2.40 2.65 2.40 3.10 2.67 -32.15%
  QoQ % -41.34% 5.83% -9.43% 10.42% -22.58% 16.10% -
  Horiz. % 55.81% 95.13% 89.89% 99.25% 89.89% 116.10% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 -
Price 0.9200 1.0600 1.5500 1.6200 2.1100 1.9500 1.5000 -
P/RPS 62.67 49.46 46.32 43.59 66.22 78.81 66.26 -3.64%
  QoQ % 26.71% 6.78% 6.26% -34.17% -15.98% 18.94% -
  Horiz. % 94.58% 74.65% 69.91% 65.79% 99.94% 118.94% 100.00%
P/EPS -28.27 -96.84 65.18 70.32 71.52 332.30 -51.77 -33.12%
  QoQ % 70.81% -248.57% -7.31% -1.68% -78.48% 741.88% -
  Horiz. % 54.61% 187.06% -125.90% -135.83% -138.15% -641.88% 100.00%
EY -3.54 -1.03 1.53 1.42 1.40 0.30 -1.93 49.68%
  QoQ % -243.69% -167.32% 7.75% 1.43% 366.67% 115.54% -
  Horiz. % 183.42% 53.37% -79.27% -73.58% -72.54% -15.54% 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 1.61 1.86 2.31 2.28 2.89 3.25 2.78 -30.45%
  QoQ % -13.44% -19.48% 1.32% -21.11% -11.08% 16.91% -
  Horiz. % 57.91% 66.91% 83.09% 82.01% 103.96% 116.91% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers