Highlights

[HIBISCS] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2,773.72%    YoY -     54.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 268,594 235,132 2,400 16,976 7,738 4,584 0 -
  YoY % 14.23% 9,697.17% -85.86% 119.38% 68.80% 0.00% -
  Horiz. % 5,859.38% 5,129.41% 52.36% 370.33% 168.80% 100.00% -
PBT 45,658 35,026 -318,796 -19,876 -8,186 -2,354 -26 -
  YoY % 30.35% 110.99% -1,503.92% -142.80% -247.75% -8,953.85% -
  Horiz. % -175,607.69% -134,715.38% 1,226,138.50% 76,446.16% 31,484.62% 9,053.85% 100.00%
Tax -2,006 146,890 -38 1,944 72 -194 0 -
  YoY % -101.37% 386,652.62% -101.95% 2,600.00% 137.11% 0.00% -
  Horiz. % 1,034.02% -75,716.50% 19.59% -1,002.06% -37.11% 100.00% -
NP 43,652 181,916 -318,834 -17,932 -8,114 -2,548 -26 -
  YoY % -76.00% 157.06% -1,678.02% -121.00% -218.45% -9,700.00% -
  Horiz. % -167,892.31% -699,676.88% 1,226,284.62% 68,969.23% 31,207.69% 9,800.00% 100.00%
NP to SH 43,652 181,916 -318,834 -17,932 -8,114 -2,548 -26 -
  YoY % -76.00% 157.06% -1,678.02% -121.00% -218.45% -9,700.00% -
  Horiz. % -167,892.31% -699,676.88% 1,226,284.62% 68,969.23% 31,207.69% 9,800.00% 100.00%
Tax Rate 4.39 % -419.37 % - % - % - % - % - % -
  YoY % 101.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.05% 100.00% - - - - -
Total Cost 224,942 53,216 321,234 34,908 15,852 7,132 26 248.73%
  YoY % 322.70% -83.43% 820.23% 120.21% 122.27% 27,330.77% -
  Horiz. % 865,161.50% 204,676.92% 1,235,515.38% 134,261.53% 60,969.23% 27,430.77% 100.00%
Net Worth 765,753 731,916 423,666 357,572 233,061 7,261,800 - -
  YoY % 4.62% 72.76% 18.48% 53.42% -96.79% 0.00% -
  Horiz. % 10.54% 10.08% 5.83% 4.92% 3.21% 100.00% -
Dividend
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 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
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 765,753 731,916 423,666 357,572 233,061 7,261,800 - -
  YoY % 4.62% 72.76% 18.48% 53.42% -96.79% 0.00% -
  Horiz. % 10.54% 10.08% 5.83% 4.92% 3.21% 100.00% -
NOSH 1,531,506 1,407,531 985,271 533,690 431,595 12,740,000 20 368.40%
  YoY % 8.81% 42.86% 84.61% 23.66% -96.61% 61,249,900.00% -
  Horiz. % 7,363,009.50% 6,766,976.00% 4,736,884.50% 2,565,819.75% 2,074,979.50% 61,250,000.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.25 % 77.37 % -13,284.75 % -105.63 % -104.86 % -55.58 % 0.00 % -
  YoY % -79.00% 100.58% -12,476.68% -0.73% -88.66% 0.00% -
  Horiz. % -29.24% -139.20% 23,902.03% 190.05% 188.66% 100.00% -
ROE 5.70 % 24.85 % -75.26 % -5.01 % -3.48 % -0.04 % - % -
  YoY % -77.06% 133.02% -1,402.20% -43.97% -8,600.00% 0.00% -
  Horiz. % -14,250.00% -62,125.00% 188,150.02% 12,525.00% 8,700.00% 100.00% -
Per Share
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.54 16.71 0.24 3.18 1.79 0.04 - -
  YoY % 4.97% 6,862.50% -92.45% 77.65% 4,375.00% 0.00% -
  Horiz. % 43,850.00% 41,775.00% 600.00% 7,950.00% 4,475.00% 100.00% -
EPS 2.90 13.08 -32.36 -3.36 -1.88 -0.02 -125.00 -
  YoY % -77.83% 140.42% -863.10% -78.72% -9,300.00% 99.98% -
  Horiz. % -2.32% -10.46% 25.89% 2.69% 1.50% 0.02% 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 0.5000 0.5200 0.4300 0.6700 0.5400 0.5700 - -
  YoY % -3.85% 20.93% -35.82% 24.07% -5.26% 0.00% -
  Horiz. % 87.72% 91.23% 75.44% 117.54% 94.74% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.91 14.80 0.15 1.07 0.49 0.29 - -
  YoY % 14.26% 9,766.67% -85.98% 118.37% 68.97% 0.00% -
  Horiz. % 5,831.03% 5,103.45% 51.72% 368.97% 168.97% 100.00% -
EPS 2.75 11.45 -20.07 -1.13 -0.51 -0.16 0.00 -
  YoY % -75.98% 157.05% -1,676.11% -121.57% -218.75% 0.00% -
  Horiz. % -1,718.75% -7,156.25% 12,543.75% 706.25% 318.75% 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 0.4821 0.4608 0.2668 0.2251 0.1467 4.5723 - -
  YoY % 4.62% 72.71% 18.53% 53.44% -96.79% 0.00% -
  Horiz. % 10.54% 10.08% 5.84% 4.92% 3.21% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 30/06/14 28/09/12 30/09/11 - -
Price 0.8950 0.4100 0.2300 1.6100 1.7600 0.5500 0.0000 -
P/RPS 5.10 2.45 94.42 50.62 98.17 1,528.58 0.00 -
  YoY % 108.16% -97.41% 86.53% -48.44% -93.58% 0.00% -
  Horiz. % 0.33% 0.16% 6.18% 3.31% 6.42% 100.00% -
P/EPS 31.40 3.17 -0.71 -47.92 -93.62 -2,750.00 0.00 -
  YoY % 890.54% 546.48% 98.52% 48.81% 96.60% 0.00% -
  Horiz. % -1.14% -0.12% 0.03% 1.74% 3.40% 100.00% -
EY 3.18 31.52 -140.70 -2.09 -1.07 -0.04 0.00 -
  YoY % -89.91% 122.40% -6,632.06% -95.33% -2,575.00% 0.00% -
  Horiz. % -7,950.00% -78,800.00% 351,750.00% 5,225.00% 2,675.00% 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 1.79 0.79 0.53 2.40 3.26 0.96 0.00 -
  YoY % 126.58% 49.06% -77.92% -26.38% 239.58% 0.00% -
  Horiz. % 186.46% 82.29% 55.21% 250.00% 339.58% 100.00% -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/06/14 30/09/12 30/09/11 30/09/10 CAGR
Date 21/02/18 22/02/17 29/02/16 26/08/14 23/11/12 02/02/12 - -
Price 0.9650 0.5450 0.1800 1.5500 1.5700 1.5500 0.0000 -
P/RPS 5.50 3.26 73.90 48.73 87.57 4,307.81 0.00 -
  YoY % 68.71% -95.59% 51.65% -44.35% -97.97% 0.00% -
  Horiz. % 0.13% 0.08% 1.72% 1.13% 2.03% 100.00% -
P/EPS 33.86 4.22 -0.56 -46.13 -83.51 -7,750.00 0.00 -
  YoY % 702.37% 853.57% 98.79% 44.76% 98.92% 0.00% -
  Horiz. % -0.44% -0.05% 0.01% 0.60% 1.08% 100.00% -
EY 2.95 23.71 -179.78 -2.17 -1.20 -0.01 0.00 -
  YoY % -87.56% 113.19% -8,184.79% -80.83% -11,900.00% 0.00% -
  Horiz. % -29,500.00% -237,100.00% 1,797,800.00% 21,700.00% 12,000.00% 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 1.93 1.05 0.42 2.31 2.91 2.72 0.00 -
  YoY % 83.81% 150.00% -81.82% -20.62% 6.99% 0.00% -
  Horiz. % 70.96% 38.60% 15.44% 84.93% 106.99% 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.
 


 

334  335  538  1048 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.13-0.02 
 BJLAND 0.235+0.01 
 GPACKET-WB 0.18+0.005 
 HSI-C7F 0.37-0.01 
 JAKS 0.820.00 
 HSI-H6P 0.195+0.005 
 HSI-C7E 0.19-0.005 
 NETX 0.0150.00 
 SNTORIA 0.255+0.025 
 KNM 0.365-0.01 
Partners & Brokers