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
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 CAGR
Revenue 394,344 261,273 81,694 7,098 13,038 15,657 7,961 86.68%
  YoY % 50.93% 219.82% 1,050.94% -45.56% -16.73% 96.67% -
  Horiz. % 4,953.45% 3,281.91% 1,026.18% 89.16% 163.77% 196.67% 100.00%
PBT 244,467 62,007 -56,321 -65,874 -30,538 13,405 -4,358 -
  YoY % 294.26% 210.10% 14.50% -115.71% -327.81% 407.60% -
  Horiz. % -5,609.61% -1,422.83% 1,292.36% 1,511.56% 700.73% -307.60% 100.00%
Tax -40,755 44,090 -3,639 624 1,637 1,091 -526 100.53%
  YoY % -192.44% 1,311.60% -683.17% -61.88% 50.05% 307.41% -
  Horiz. % 7,748.10% -8,382.13% 691.83% -118.63% -311.22% -207.41% 100.00%
NP 203,712 106,097 -59,960 -65,250 -28,901 14,496 -4,884 -
  YoY % 92.01% 276.95% 8.11% -125.77% -299.37% 396.81% -
  Horiz. % -4,171.01% -2,172.34% 1,227.68% 1,336.00% 591.75% -296.81% 100.00%
NP to SH 203,712 106,097 -59,960 -65,250 -28,901 14,496 -4,884 -
  YoY % 92.01% 276.95% 8.11% -125.77% -299.37% 396.81% -
  Horiz. % -4,171.01% -2,172.34% 1,227.68% 1,336.00% 591.75% -296.81% 100.00%
Tax Rate 16.67 % -71.10 % - % - % - % -8.14 % - % -
  YoY % 123.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -204.79% 873.46% 0.00% 0.00% 0.00% 100.00% -
Total Cost 190,632 155,176 141,654 72,348 41,939 1,161 12,845 53.95%
  YoY % 22.85% 9.55% 95.80% 72.51% 3,512.32% -90.96% -
  Horiz. % 1,484.09% 1,208.07% 1,102.79% 563.24% 326.50% 9.04% 100.00%
Net Worth 1,000,584 720,498 477,557 506,739 395,999 338,112 9,116,800 -29.77%
  YoY % 38.87% 50.87% -5.76% 27.96% 17.12% -96.29% -
  Horiz. % 10.98% 7.90% 5.24% 5.56% 4.34% 3.71% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 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
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 CAGR
Net Worth 1,000,584 720,498 477,557 506,739 395,999 338,112 9,116,800 -29.77%
  YoY % 38.87% 50.87% -5.76% 27.96% 17.12% -96.29% -
  Horiz. % 10.98% 7.90% 5.24% 5.56% 4.34% 3.71% 100.00%
NOSH 1,588,228 1,412,742 1,061,238 921,344 694,735 463,167 16,280,000 -31.08%
  YoY % 12.42% 33.12% 15.18% 32.62% 50.00% -97.15% -
  Horiz. % 9.76% 8.68% 6.52% 5.66% 4.27% 2.85% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 CAGR
NP Margin 51.66 % 40.61 % -73.40 % -919.27 % -221.67 % 92.58 % -61.35 % -
  YoY % 27.21% 155.33% 92.02% -314.70% -339.44% 250.90% -
  Horiz. % -84.21% -66.19% 119.64% 1,498.40% 361.32% -150.90% 100.00%
ROE 20.36 % 14.73 % -12.56 % -12.88 % -7.30 % 4.29 % -0.05 % -
  YoY % 38.22% 217.28% 2.48% -76.44% -270.16% 8,680.00% -
  Horiz. % -40,720.00% -29,460.00% 25,120.00% 25,760.00% 14,600.00% -8,580.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 CAGR
RPS 24.83 18.49 7.70 0.77 1.88 3.38 0.05 169.91%
  YoY % 34.29% 140.13% 900.00% -59.04% -44.38% 6,660.00% -
  Horiz. % 49,660.00% 36,980.00% 15,400.00% 1,540.00% 3,760.00% 6,760.00% 100.00%
EPS 13.19 7.51 -5.66 -7.40 -4.16 3.17 -0.03 -
  YoY % 75.63% 232.69% 23.51% -77.88% -231.23% 10,666.67% -
  Horiz. % -43,966.66% -25,033.33% 18,866.67% 24,666.67% 13,866.67% -10,566.67% 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 0.6300 0.5100 0.4500 0.5500 0.5700 0.7300 0.5600 1.90%
  YoY % 23.53% 13.33% -18.18% -3.51% -21.92% 30.36% -
  Horiz. % 112.50% 91.07% 80.36% 98.21% 101.79% 130.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 CAGR
RPS 24.83 16.45 5.14 0.45 0.82 0.99 0.50 86.75%
  YoY % 50.94% 220.04% 1,042.22% -45.12% -17.17% 98.00% -
  Horiz. % 4,966.00% 3,290.00% 1,028.00% 90.00% 164.00% 198.00% 100.00%
EPS 13.19 6.68 -3.78 -4.11 -1.82 0.91 -0.31 -
  YoY % 97.46% 276.72% 8.03% -125.82% -300.00% 393.55% -
  Horiz. % -4,254.84% -2,154.84% 1,219.35% 1,325.81% 587.10% -293.55% 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 0.6300 0.4536 0.3007 0.3191 0.2493 0.2129 5.7402 -29.77%
  YoY % 38.89% 50.85% -5.77% 28.00% 17.10% -96.29% -
  Horiz. % 10.98% 7.90% 5.24% 5.56% 4.34% 3.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 30/03/12 -
Price 0.8850 0.4100 0.1800 0.7450 0.8500 1.7500 1.6500 -
P/RPS 3.56 2.22 2.34 96.70 45.29 51.77 3,374.20 -66.59%
  YoY % 60.36% -5.13% -97.58% 113.51% -12.52% -98.47% -
  Horiz. % 0.11% 0.07% 0.07% 2.87% 1.34% 1.53% 100.00%
P/EPS 6.90 5.46 -3.19 -10.52 -20.43 55.92 -5,500.00 -
  YoY % 26.37% 271.16% 69.68% 48.51% -136.53% 101.02% -
  Horiz. % -0.13% -0.10% 0.06% 0.19% 0.37% -1.02% 100.00%
EY 14.49 18.32 -31.39 -9.51 -4.89 1.79 -0.02 -
  YoY % -20.91% 158.36% -230.07% -94.48% -373.18% 9,050.00% -
  Horiz. % -72,450.00% -91,600.00% 156,950.00% 47,550.00% 24,450.00% -8,950.00% 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 1.40 0.80 0.40 1.35 1.49 2.40 2.95 -11.24%
  YoY % 75.00% 100.00% -70.37% -9.40% -37.92% -18.64% -
  Horiz. % 47.46% 27.12% 13.56% 45.76% 50.51% 81.36% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/14 31/12/13 31/03/12 CAGR
Date 29/08/18 28/08/17 24/08/16 26/08/15 27/02/15 24/02/14 30/05/12 -
Price 1.1000 0.4250 0.2000 0.6250 0.9200 2.1100 1.4900 -
P/RPS 4.43 2.30 2.60 81.13 49.02 62.42 3,047.00 -64.83%
  YoY % 92.61% -11.54% -96.80% 65.50% -21.47% -97.95% -
  Horiz. % 0.15% 0.08% 0.09% 2.66% 1.61% 2.05% 100.00%
P/EPS 8.58 5.66 -3.54 -8.83 -22.12 67.42 -4,966.67 -
  YoY % 51.59% 259.89% 59.91% 60.08% -132.81% 101.36% -
  Horiz. % -0.17% -0.11% 0.07% 0.18% 0.45% -1.36% 100.00%
EY 11.66 17.67 -28.25 -11.33 -4.52 1.48 -0.02 -
  YoY % -34.01% 162.55% -149.34% -150.66% -405.41% 7,500.00% -
  Horiz. % -58,300.00% -88,350.00% 141,250.00% 56,650.00% 22,600.00% -7,400.00% 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 1.75 0.83 0.44 1.14 1.61 2.89 2.66 -6.48%
  YoY % 110.84% 88.64% -61.40% -29.19% -44.29% 8.65% -
  Horiz. % 65.79% 31.20% 16.54% 42.86% 60.53% 108.65% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers