Highlights

[HIBISCS] QoQ TTM Result on 2017-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -38.87%    YoY -     202.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 278,004 264,764 261,273 235,525 198,060 136,194 81,694 125.74%
  QoQ % 5.00% 1.34% 10.93% 18.92% 45.42% 66.71% -
  Horiz. % 340.30% 324.09% 319.82% 288.30% 242.44% 166.71% 100.00%
PBT 67,323 64,248 62,007 57,542 120,590 -53,599 -56,321 -
  QoQ % 4.79% 3.61% 7.76% -52.28% 324.99% 4.83% -
  Horiz. % -119.53% -114.07% -110.10% -102.17% -214.11% 95.17% 100.00%
Tax -30,358 -27,650 44,090 58,853 69,825 69,173 -3,639 309.75%
  QoQ % -9.79% -162.71% -25.08% -15.71% 0.94% 2,000.88% -
  Horiz. % 834.24% 759.82% -1,211.60% -1,617.28% -1,918.80% -1,900.88% 100.00%
NP 36,965 36,598 106,097 116,395 190,415 15,574 -59,960 -
  QoQ % 1.00% -65.51% -8.85% -38.87% 1,122.65% 125.97% -
  Horiz. % -61.65% -61.04% -176.95% -194.12% -317.57% -25.97% 100.00%
NP to SH 36,965 36,598 106,097 116,395 190,415 15,574 -59,960 -
  QoQ % 1.00% -65.51% -8.85% -38.87% 1,122.65% 125.97% -
  Horiz. % -61.65% -61.04% -176.95% -194.12% -317.57% -25.97% 100.00%
Tax Rate 45.09 % 43.04 % -71.10 % -102.28 % -57.90 % - % - % -
  QoQ % 4.76% 160.53% 30.48% -76.65% 0.00% 0.00% -
  Horiz. % -77.88% -74.34% 122.80% 176.65% 100.00% - -
Total Cost 241,039 228,166 155,176 119,130 7,645 120,620 141,654 42.39%
  QoQ % 5.64% 47.04% 30.26% 1,458.27% -93.66% -14.85% -
  Horiz. % 170.16% 161.07% 109.55% 84.10% 5.40% 85.15% 100.00%
Net Worth 765,753 753,402 735,589 749,377 731,916 679,213 529,714 27.76%
  QoQ % 1.64% 2.42% -1.84% 2.39% 7.76% 28.22% -
  Horiz. % 144.56% 142.23% 138.87% 141.47% 138.17% 128.22% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 765,753 753,402 735,589 749,377 731,916 679,213 529,714 27.76%
  QoQ % 1.64% 2.42% -1.84% 2.39% 7.76% 28.22% -
  Horiz. % 144.56% 142.23% 138.87% 141.47% 138.17% 128.22% 100.00%
NOSH 1,531,506 1,477,260 1,442,333 1,441,111 1,407,531 1,358,426 1,177,142 19.12%
  QoQ % 3.67% 2.42% 0.08% 2.39% 3.61% 15.40% -
  Horiz. % 130.10% 125.50% 122.53% 122.42% 119.57% 115.40% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.30 % 13.82 % 40.61 % 49.42 % 96.14 % 11.44 % -73.40 % -
  QoQ % -3.76% -65.97% -17.83% -48.60% 740.38% 115.59% -
  Horiz. % -18.12% -18.83% -55.33% -67.33% -130.98% -15.59% 100.00%
ROE 4.83 % 4.86 % 14.42 % 15.53 % 26.02 % 2.29 % -11.32 % -
  QoQ % -0.62% -66.30% -7.15% -40.32% 1,036.24% 120.23% -
  Horiz. % -42.67% -42.93% -127.39% -137.19% -229.86% -20.23% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.15 17.92 18.11 16.34 14.07 10.03 6.94 89.49%
  QoQ % 1.28% -1.05% 10.83% 16.13% 40.28% 44.52% -
  Horiz. % 261.53% 258.21% 260.95% 235.45% 202.74% 144.52% 100.00%
EPS 2.41 2.48 7.36 8.08 13.53 1.15 -5.09 -
  QoQ % -2.82% -66.30% -8.91% -40.28% 1,076.52% 122.59% -
  Horiz. % -47.35% -48.72% -144.60% -158.74% -265.82% -22.59% 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 0.5000 0.5100 0.5100 0.5200 0.5200 0.5000 0.4500 7.26%
  QoQ % -1.96% 0.00% -1.92% 0.00% 4.00% 11.11% -
  Horiz. % 111.11% 113.33% 113.33% 115.56% 115.56% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.50 16.67 16.45 14.83 12.47 8.58 5.14 125.81%
  QoQ % 4.98% 1.34% 10.92% 18.93% 45.34% 66.93% -
  Horiz. % 340.47% 324.32% 320.04% 288.52% 242.61% 166.93% 100.00%
EPS 2.33 2.30 6.68 7.33 11.99 0.98 -3.78 -
  QoQ % 1.30% -65.57% -8.87% -38.87% 1,123.47% 125.93% -
  Horiz. % -61.64% -60.85% -176.72% -193.92% -317.20% -25.93% 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 0.4821 0.4744 0.4632 0.4718 0.4608 0.4277 0.3335 27.76%
  QoQ % 1.62% 2.42% -1.82% 2.39% 7.74% 28.25% -
  Horiz. % 144.56% 142.25% 138.89% 141.47% 138.17% 128.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8950 0.6450 0.4100 0.4450 0.4100 0.1950 0.1800 -
P/RPS 4.93 3.60 2.26 2.72 2.91 1.94 2.59 53.41%
  QoQ % 36.94% 59.29% -16.91% -6.53% 50.00% -25.10% -
  Horiz. % 190.35% 139.00% 87.26% 105.02% 112.36% 74.90% 100.00%
P/EPS 37.08 26.04 5.57 5.51 3.03 17.01 -3.53 -
  QoQ % 42.40% 367.50% 1.09% 81.85% -82.19% 581.87% -
  Horiz. % -1,050.42% -737.68% -157.79% -156.09% -85.84% -481.87% 100.00%
EY 2.70 3.84 17.94 18.15 33.00 5.88 -28.30 -
  QoQ % -29.69% -78.60% -1.16% -45.00% 461.22% 120.78% -
  Horiz. % -9.54% -13.57% -63.39% -64.13% -116.61% -20.78% 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 1.79 1.26 0.80 0.86 0.79 0.39 0.40 170.82%
  QoQ % 42.06% 57.50% -6.98% 8.86% 102.56% -2.50% -
  Horiz. % 447.50% 315.00% 200.00% 215.00% 197.50% 97.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 28/11/17 28/08/17 24/05/17 22/02/17 25/11/16 24/08/16 -
Price 0.9650 0.7150 0.4250 0.4300 0.5150 0.3000 0.2000 -
P/RPS 5.32 3.99 2.35 2.63 3.66 2.99 2.88 50.38%
  QoQ % 33.33% 69.79% -10.65% -28.14% 22.41% 3.82% -
  Horiz. % 184.72% 138.54% 81.60% 91.32% 127.08% 103.82% 100.00%
P/EPS 39.98 28.86 5.78 5.32 3.81 26.17 -3.93 -
  QoQ % 38.53% 399.31% 8.65% 39.63% -85.44% 765.90% -
  Horiz. % -1,017.30% -734.35% -147.07% -135.37% -96.95% -665.90% 100.00%
EY 2.50 3.46 17.31 18.78 26.27 3.82 -25.47 -
  QoQ % -27.75% -80.01% -7.83% -28.51% 587.70% 115.00% -
  Horiz. % -9.82% -13.58% -67.96% -73.73% -103.14% -15.00% 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 1.93 1.40 0.83 0.83 0.99 0.60 0.44 167.24%
  QoQ % 37.86% 68.67% 0.00% -16.16% 65.00% 36.36% -
  Horiz. % 438.64% 318.18% 188.64% 188.64% 225.00% 136.36% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers