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 - 1,612,378
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.81 1.08 1.14 1.20 0.97 0.70 0.62 19.45%
  QoQ % -25.00% -5.26% -5.00% 23.71% 38.57% 12.90% -
  Horiz. % 130.65% 174.19% 183.87% 193.55% 156.45% 112.90% 100.00%
EPS -1.79 -0.55 0.81 0.74 0.90 0.16 -0.80 70.82%
  QoQ % -225.45% -167.90% 9.46% -17.78% 462.50% 120.00% -
  Horiz. % 223.75% 68.75% -101.25% -92.50% -112.50% -20.00% 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 0.3140 0.2877 0.2274 0.2290 0.2225 0.1686 0.1485 64.52%
  QoQ % 9.14% 26.52% -0.70% 2.92% 31.97% 13.54% -
  Horiz. % 211.45% 193.74% 153.13% 154.21% 149.83% 113.54% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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