Highlights

[HIBISCS] YoY Annual (Unaudited) Result on 2016-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend YoY -     8.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
Revenue 988,303 394,344 261,273 81,694 7,098 13,038 15,657 112.51%
  YoY % 150.62% 50.93% 219.82% 1,050.94% -45.56% -16.73% -
  Horiz. % 6,312.21% 2,518.64% 1,668.73% 521.77% 45.33% 83.27% 100.00%
PBT 391,467 244,467 62,007 -56,321 -65,874 -30,538 13,405 84.72%
  YoY % 60.13% 294.26% 210.10% 14.50% -115.71% -327.81% -
  Horiz. % 2,920.31% 1,823.70% 462.57% -420.15% -491.41% -227.81% 100.00%
Tax -161,457 -40,755 44,090 -3,639 624 1,637 1,091 -
  YoY % -296.16% -192.44% 1,311.60% -683.17% -61.88% 50.05% -
  Horiz. % -14,798.99% -3,735.56% 4,041.25% -333.55% 57.20% 150.05% 100.00%
NP 230,010 203,712 106,097 -59,960 -65,250 -28,901 14,496 65.32%
  YoY % 12.91% 92.01% 276.95% 8.11% -125.77% -299.37% -
  Horiz. % 1,586.71% 1,405.30% 731.91% -413.63% -450.12% -199.37% 100.00%
NP to SH 230,010 203,712 106,097 -59,960 -65,250 -28,901 14,496 65.32%
  YoY % 12.91% 92.01% 276.95% 8.11% -125.77% -299.37% -
  Horiz. % 1,586.71% 1,405.30% 731.91% -413.63% -450.12% -199.37% 100.00%
Tax Rate 41.24 % 16.67 % -71.10 % - % - % - % -8.14 % -
  YoY % 147.39% 123.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -506.63% -204.79% 873.46% 0.00% 0.00% 0.00% 100.00%
Total Cost 758,293 190,632 155,176 141,654 72,348 41,939 1,161 225.05%
  YoY % 297.78% 22.85% 9.55% 95.80% 72.51% 3,512.32% -
  Horiz. % 65,313.78% 16,419.64% 13,365.72% 12,201.03% 6,231.52% 3,612.32% 100.00%
Net Worth 1,238,818 1,000,584 720,498 477,557 506,739 395,999 338,112 26.64%
  YoY % 23.81% 38.87% 50.87% -5.76% 27.96% 17.12% -
  Horiz. % 366.39% 295.93% 213.09% 141.24% 149.87% 117.12% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
Net Worth 1,238,818 1,000,584 720,498 477,557 506,739 395,999 338,112 26.64%
  YoY % 23.81% 38.87% 50.87% -5.76% 27.96% 17.12% -
  Horiz. % 366.39% 295.93% 213.09% 141.24% 149.87% 117.12% 100.00%
NOSH 1,588,228 1,588,228 1,412,742 1,061,238 921,344 694,735 463,167 25.12%
  YoY % 0.00% 12.42% 33.12% 15.18% 32.62% 50.00% -
  Horiz. % 342.91% 342.91% 305.02% 229.13% 198.92% 150.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
NP Margin 23.27 % 51.66 % 40.61 % -73.40 % -919.27 % -221.67 % 92.58 % -22.21%
  YoY % -54.96% 27.21% 155.33% 92.02% -314.70% -339.44% -
  Horiz. % 25.14% 55.80% 43.86% -79.28% -992.95% -239.44% 100.00%
ROE 18.57 % 20.36 % 14.73 % -12.56 % -12.88 % -7.30 % 4.29 % 30.54%
  YoY % -8.79% 38.22% 217.28% 2.48% -76.44% -270.16% -
  Horiz. % 432.87% 474.59% 343.36% -292.77% -300.23% -170.16% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
RPS 62.23 24.83 18.49 7.70 0.77 1.88 3.38 69.85%
  YoY % 150.62% 34.29% 140.13% 900.00% -59.04% -44.38% -
  Horiz. % 1,841.12% 734.62% 547.04% 227.81% 22.78% 55.62% 100.00%
EPS 14.48 13.19 7.51 -5.66 -7.40 -4.16 3.17 31.82%
  YoY % 9.78% 75.63% 232.69% 23.51% -77.88% -231.23% -
  Horiz. % 456.78% 416.09% 236.91% -178.55% -233.44% -131.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.6300 0.5100 0.4500 0.5500 0.5700 0.7300 1.21%
  YoY % 23.81% 23.53% 13.33% -18.18% -3.51% -21.92% -
  Horiz. % 106.85% 86.30% 69.86% 61.64% 75.34% 78.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
RPS 62.23 24.83 16.45 5.14 0.45 0.82 0.99 112.35%
  YoY % 150.62% 50.94% 220.04% 1,042.22% -45.12% -17.17% -
  Horiz. % 6,285.86% 2,508.08% 1,661.62% 519.19% 45.45% 82.83% 100.00%
EPS 14.48 13.19 6.68 -3.78 -4.11 -1.82 0.91 65.41%
  YoY % 9.78% 97.46% 276.72% 8.03% -125.82% -300.00% -
  Horiz. % 1,591.21% 1,449.45% 734.07% -415.38% -451.65% -200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.6300 0.4536 0.3007 0.3191 0.2493 0.2129 26.64%
  YoY % 23.81% 38.89% 50.85% -5.77% 28.00% 17.10% -
  Horiz. % 366.37% 295.91% 213.06% 141.24% 149.88% 117.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 -
Price 1.0700 0.8850 0.4100 0.1800 0.7450 0.8500 1.7500 -
P/RPS 1.72 3.56 2.22 2.34 96.70 45.29 51.77 -46.16%
  YoY % -51.69% 60.36% -5.13% -97.58% 113.51% -12.52% -
  Horiz. % 3.32% 6.88% 4.29% 4.52% 186.79% 87.48% 100.00%
P/EPS 7.39 6.90 5.46 -3.19 -10.52 -20.43 55.92 -30.79%
  YoY % 7.10% 26.37% 271.16% 69.68% 48.51% -136.53% -
  Horiz. % 13.22% 12.34% 9.76% -5.70% -18.81% -36.53% 100.00%
EY 13.53 14.49 18.32 -31.39 -9.51 -4.89 1.79 44.46%
  YoY % -6.63% -20.91% 158.36% -230.07% -94.48% -373.18% -
  Horiz. % 755.87% 809.50% 1,023.46% -1,753.63% -531.28% -273.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.37 1.40 0.80 0.40 1.35 1.49 2.40 -9.69%
  YoY % -2.14% 75.00% 100.00% -70.37% -9.40% -37.92% -
  Horiz. % 57.08% 58.33% 33.33% 16.67% 56.25% 62.08% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 CAGR
Date 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 27/02/15 24/02/14 -
Price 1.0100 1.1000 0.4250 0.2000 0.6250 0.9200 2.1100 -
P/RPS 1.62 4.43 2.30 2.60 81.13 49.02 62.42 -48.52%
  YoY % -63.43% 92.61% -11.54% -96.80% 65.50% -21.47% -
  Horiz. % 2.60% 7.10% 3.68% 4.17% 129.97% 78.53% 100.00%
P/EPS 6.97 8.58 5.66 -3.54 -8.83 -22.12 67.42 -33.81%
  YoY % -18.76% 51.59% 259.89% 59.91% 60.08% -132.81% -
  Horiz. % 10.34% 12.73% 8.40% -5.25% -13.10% -32.81% 100.00%
EY 14.34 11.66 17.67 -28.25 -11.33 -4.52 1.48 51.14%
  YoY % 22.98% -34.01% 162.55% -149.34% -150.66% -405.41% -
  Horiz. % 968.92% 787.84% 1,193.92% -1,908.78% -765.54% -305.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.29 1.75 0.83 0.44 1.14 1.61 2.89 -13.64%
  YoY % -26.29% 110.84% 88.64% -61.40% -29.19% -44.29% -
  Horiz. % 44.64% 60.55% 28.72% 15.22% 39.45% 55.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers