Highlights

[HIBISCS] YoY Annualized Quarter Result on 2017-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -18.34%    YoY -     276.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Revenue 988,303 394,344 261,273 81,694 7,098 15,657 7,961 94.42%
  YoY % 150.62% 50.93% 219.82% 1,050.94% -54.67% 96.67% -
  Horiz. % 12,414.31% 4,953.45% 3,281.91% 1,026.18% 89.16% 196.67% 100.00%
PBT 391,467 244,467 62,007 -56,321 -65,874 13,405 -4,358 -
  YoY % 60.13% 294.26% 210.10% 14.50% -591.41% 407.60% -
  Horiz. % -8,982.72% -5,609.61% -1,422.83% 1,292.36% 1,511.56% -307.60% 100.00%
Tax -161,457 -40,755 44,090 -3,639 624 1,091 -526 120.27%
  YoY % -296.16% -192.44% 1,311.60% -683.17% -42.80% 307.41% -
  Horiz. % 30,695.25% 7,748.10% -8,382.13% 691.83% -118.63% -207.41% 100.00%
NP 230,010 203,712 106,097 -59,960 -65,250 14,496 -4,884 -
  YoY % 12.91% 92.01% 276.95% 8.11% -550.12% 396.81% -
  Horiz. % -4,709.46% -4,171.01% -2,172.34% 1,227.68% 1,336.00% -296.81% 100.00%
NP to SH 230,010 203,712 106,097 -59,960 -65,250 14,496 -4,884 -
  YoY % 12.91% 92.01% 276.95% 8.11% -550.12% 396.81% -
  Horiz. % -4,709.46% -4,171.01% -2,172.34% 1,227.68% 1,336.00% -296.81% 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% 100.00% -
Total Cost 758,293 190,632 155,176 141,654 72,348 1,161 12,845 75.48%
  YoY % 297.78% 22.85% 9.55% 95.80% 6,131.52% -90.96% -
  Horiz. % 5,903.41% 1,484.09% 1,208.07% 1,102.79% 563.24% 9.04% 100.00%
Net Worth 1,238,818 1,000,584 720,498 477,557 506,739 338,112 9,116,800 -24.06%
  YoY % 23.81% 38.87% 50.87% -5.76% 49.87% -96.29% -
  Horiz. % 13.59% 10.98% 7.90% 5.24% 5.56% 3.71% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Net Worth 1,238,818 1,000,584 720,498 477,557 506,739 338,112 9,116,800 -24.06%
  YoY % 23.81% 38.87% 50.87% -5.76% 49.87% -96.29% -
  Horiz. % 13.59% 10.98% 7.90% 5.24% 5.56% 3.71% 100.00%
NOSH 1,588,228 1,588,228 1,412,742 1,061,238 921,344 463,167 16,280,000 -27.45%
  YoY % 0.00% 12.42% 33.12% 15.18% 98.92% -97.15% -
  Horiz. % 9.76% 9.76% 8.68% 6.52% 5.66% 2.85% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
NP Margin 23.27 % 51.66 % 40.61 % -73.40 % -919.27 % 92.58 % -61.35 % -
  YoY % -54.96% 27.21% 155.33% 92.02% -1,092.95% 250.90% -
  Horiz. % -37.93% -84.21% -66.19% 119.64% 1,498.40% -150.90% 100.00%
ROE 18.57 % 20.36 % 14.73 % -12.56 % -12.88 % 4.29 % -0.05 % -
  YoY % -8.79% 38.22% 217.28% 2.48% -400.23% 8,680.00% -
  Horiz. % -37,140.00% -40,720.00% -29,460.00% 25,120.00% 25,760.00% -8,580.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
RPS 62.23 24.83 18.49 7.70 0.77 3.38 0.05 167.17%
  YoY % 150.62% 34.29% 140.13% 900.00% -77.22% 6,660.00% -
  Horiz. % 124,460.00% 49,660.00% 36,980.00% 15,400.00% 1,540.00% 6,760.00% 100.00%
EPS 14.48 13.19 7.51 -5.66 -7.40 3.17 -0.03 -
  YoY % 9.78% 75.63% 232.69% 23.51% -333.44% 10,666.67% -
  Horiz. % -48,266.66% -43,966.66% -25,033.33% 18,866.67% 24,666.67% -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 0.7800 0.6300 0.5100 0.4500 0.5500 0.7300 0.5600 4.68%
  YoY % 23.81% 23.53% 13.33% -18.18% -24.66% 30.36% -
  Horiz. % 139.29% 112.50% 91.07% 80.36% 98.21% 130.36% 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 31/12/13 31/03/12 CAGR
RPS 62.23 24.83 16.45 5.14 0.45 0.99 0.50 94.49%
  YoY % 150.62% 50.94% 220.04% 1,042.22% -54.55% 98.00% -
  Horiz. % 12,446.00% 4,966.00% 3,290.00% 1,028.00% 90.00% 198.00% 100.00%
EPS 14.48 13.19 6.68 -3.78 -4.11 0.91 -0.31 -
  YoY % 9.78% 97.46% 276.72% 8.03% -551.65% 393.55% -
  Horiz. % -4,670.97% -4,254.84% -2,154.84% 1,219.35% 1,325.81% -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 0.7800 0.6300 0.4536 0.3007 0.3191 0.2129 5.7402 -24.06%
  YoY % 23.81% 38.89% 50.85% -5.77% 49.88% -96.29% -
  Horiz. % 13.59% 10.98% 7.90% 5.24% 5.56% 3.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 30/03/12 -
Price 1.0700 0.8850 0.4100 0.1800 0.7450 1.7500 1.6500 -
P/RPS 1.72 3.56 2.22 2.34 96.70 51.77 3,374.20 -64.85%
  YoY % -51.69% 60.36% -5.13% -97.58% 86.79% -98.47% -
  Horiz. % 0.05% 0.11% 0.07% 0.07% 2.87% 1.53% 100.00%
P/EPS 7.39 6.90 5.46 -3.19 -10.52 55.92 -5,500.00 -
  YoY % 7.10% 26.37% 271.16% 69.68% -118.81% 101.02% -
  Horiz. % -0.13% -0.13% -0.10% 0.06% 0.19% -1.02% 100.00%
EY 13.53 14.49 18.32 -31.39 -9.51 1.79 -0.02 -
  YoY % -6.63% -20.91% 158.36% -230.07% -631.28% 9,050.00% -
  Horiz. % -67,650.00% -72,450.00% -91,600.00% 156,950.00% 47,550.00% -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 1.37 1.40 0.80 0.40 1.35 2.40 2.95 -10.04%
  YoY % -2.14% 75.00% 100.00% -70.37% -43.75% -18.64% -
  Horiz. % 46.44% 47.46% 27.12% 13.56% 45.76% 81.36% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Date 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 24/02/14 30/05/12 -
Price 1.0100 1.1000 0.4250 0.2000 0.6250 2.1100 1.4900 -
P/RPS 1.62 4.43 2.30 2.60 81.13 62.42 3,047.00 -64.64%
  YoY % -63.43% 92.61% -11.54% -96.80% 29.97% -97.95% -
  Horiz. % 0.05% 0.15% 0.08% 0.09% 2.66% 2.05% 100.00%
P/EPS 6.97 8.58 5.66 -3.54 -8.83 67.42 -4,966.67 -
  YoY % -18.76% 51.59% 259.89% 59.91% -113.10% 101.36% -
  Horiz. % -0.14% -0.17% -0.11% 0.07% 0.18% -1.36% 100.00%
EY 14.34 11.66 17.67 -28.25 -11.33 1.48 -0.02 -
  YoY % 22.98% -34.01% 162.55% -149.34% -865.54% 7,500.00% -
  Horiz. % -71,700.00% -58,300.00% -88,350.00% 141,250.00% 56,650.00% -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 1.29 1.75 0.83 0.44 1.14 2.89 2.66 -9.50%
  YoY % -26.29% 110.84% 88.64% -61.40% -60.55% 8.65% -
  Horiz. % 48.50% 65.79% 31.20% 16.54% 42.86% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  578  443  788 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.09+0.015 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 
 NETX 0.02+0.005 

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