Highlights

[HIBISCS] YoY Annualized Quarter Result on 2014-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -106.94%    YoY -     -639.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 232,944 218,980 980 8,684 14,080 7,996 2,313 178.43%
  YoY % 6.38% 22,244.90% -88.71% -38.32% 76.09% 245.70% -
  Horiz. % 10,071.08% 9,467.36% 42.37% 375.44% 608.73% 345.70% 100.00%
PBT 38,888 29,924 19,036 -39,864 -40,532 -4,836 2,675 81.17%
  YoY % 29.96% 57.20% 147.75% 1.65% -738.13% -280.79% -
  Horiz. % 1,453.76% 1,118.65% 711.63% -1,490.24% -1,515.21% -180.79% 100.00%
Tax 4,248 291,208 -40 2,756 1,160 64 -314 -
  YoY % -98.54% 728,120.00% -101.45% 137.59% 1,712.50% 120.38% -
  Horiz. % -1,352.87% -92,741.40% 12.74% -877.71% -369.43% -20.38% 100.00%
NP 43,136 321,132 18,996 -37,108 -39,372 -4,772 2,361 90.60%
  YoY % -86.57% 1,590.52% 151.19% 5.75% -725.06% -302.12% -
  Horiz. % 1,827.02% 13,601.52% 804.57% -1,571.71% -1,667.60% -202.12% 100.00%
NP to SH 43,136 321,132 18,996 -37,108 -39,372 -4,772 2,361 90.60%
  YoY % -86.57% 1,590.52% 151.19% 5.75% -725.06% -302.12% -
  Horiz. % 1,827.02% 13,601.52% 804.57% -1,571.71% -1,667.60% -202.12% 100.00%
Tax Rate -10.92 % -973.16 % 0.21 % - % - % - % 11.74 % -
  YoY % 98.88% -463,509.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -93.02% -8,289.27% 1.79% 0.00% 0.00% 0.00% 100.00%
Total Cost 189,808 -102,152 -18,016 45,792 53,452 12,768 -48 -
  YoY % 285.81% -467.01% -139.34% -14.33% 318.64% 26,700.00% -
  Horiz. % -395,433.31% 212,816.67% 37,533.34% -95,400.00% -111,358.34% -26,600.00% 100.00%
Net Worth 753,402 679,213 600,893 357,337 239,424 242,860 319,146 21.01%
  YoY % 10.92% 13.03% 68.16% 49.25% -1.41% -23.90% -
  Horiz. % 236.07% 212.82% 188.28% 111.97% 75.02% 76.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 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
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Net Worth 753,402 679,213 600,893 357,337 239,424 242,860 319,146 21.01%
  YoY % 10.92% 13.03% 68.16% 49.25% -1.41% -23.90% -
  Horiz. % 236.07% 212.82% 188.28% 111.97% 75.02% 76.10% 100.00%
NOSH 1,477,260 1,358,426 969,183 626,907 443,378 426,071 437,187 31.04%
  YoY % 8.75% 40.16% 54.60% 41.39% 4.06% -2.54% -
  Horiz. % 337.90% 310.72% 221.69% 143.40% 101.42% 97.46% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
NP Margin 18.52 % 146.65 % 1,938.37 % -427.31 % -279.63 % -59.68 % 102.08 % -31.54%
  YoY % -87.37% -92.43% 553.62% -52.81% -368.55% -158.46% -
  Horiz. % 18.14% 143.66% 1,898.87% -418.60% -273.93% -58.46% 100.00%
ROE 5.73 % 47.28 % 3.16 % -10.38 % -16.44 % -1.96 % 0.74 % 57.53%
  YoY % -87.88% 1,396.20% 130.44% 36.86% -738.78% -364.86% -
  Horiz. % 774.32% 6,389.19% 427.03% -1,402.70% -2,221.62% -264.86% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 15.77 16.12 0.10 1.39 3.18 1.88 0.53 112.40%
  YoY % -2.17% 16,020.00% -92.81% -56.29% 69.15% 254.72% -
  Horiz. % 2,975.47% 3,041.51% 18.87% 262.26% 600.00% 354.72% 100.00%
EPS 2.92 23.64 1.96 -4.56 -8.88 1.12 0.54 45.46%
  YoY % -87.65% 1,106.12% 142.98% 48.65% -892.86% 107.41% -
  Horiz. % 540.74% 4,377.78% 362.96% -844.44% -1,644.44% 207.41% 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 0.5100 0.5000 0.6200 0.5700 0.5400 0.5700 0.7300 -7.65%
  YoY % 2.00% -19.35% 8.77% 5.56% -5.26% -21.92% -
  Horiz. % 69.86% 68.49% 84.93% 78.08% 73.97% 78.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 14.67 13.79 0.06 0.55 0.89 0.50 0.15 176.63%
  YoY % 6.38% 22,883.33% -89.09% -38.20% 78.00% 233.33% -
  Horiz. % 9,780.00% 9,193.33% 40.00% 366.67% 593.33% 333.33% 100.00%
EPS 2.72 20.22 1.20 -2.34 -2.48 -0.30 0.15 90.29%
  YoY % -86.55% 1,585.00% 151.28% 5.65% -726.67% -300.00% -
  Horiz. % 1,813.33% 13,480.00% 800.00% -1,560.00% -1,653.33% -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 0.4744 0.4277 0.3783 0.2250 0.1507 0.1529 0.2009 21.02%
  YoY % 10.92% 13.06% 68.13% 49.30% -1.44% -23.89% -
  Horiz. % 236.14% 212.89% 188.30% 112.00% 75.01% 76.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 29/03/13 -
Price 0.6450 0.1950 0.6750 1.4500 1.4400 1.5100 1.4900 -
P/RPS 4.09 1.21 667.55 104.68 45.35 80.46 281.63 -60.92%
  YoY % 238.02% -99.82% 537.71% 130.83% -43.64% -71.43% -
  Horiz. % 1.45% 0.43% 237.03% 37.17% 16.10% 28.57% 100.00%
P/EPS 22.09 0.82 34.44 -24.50 -16.22 -134.82 275.90 -42.91%
  YoY % 2,593.90% -97.62% 240.57% -51.05% 87.97% -148.87% -
  Horiz. % 8.01% 0.30% 12.48% -8.88% -5.88% -48.87% 100.00%
EY 4.53 121.23 2.90 -4.08 -6.17 -0.74 0.36 75.46%
  YoY % -96.26% 4,080.34% 171.08% 33.87% -733.78% -305.56% -
  Horiz. % 1,258.33% 33,675.00% 805.56% -1,133.33% -1,713.89% -205.56% 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 1.26 0.39 1.09 2.54 2.67 2.65 2.04 -10.15%
  YoY % 223.08% -64.22% -57.09% -4.87% 0.75% 29.90% -
  Horiz. % 61.76% 19.12% 53.43% 124.51% 130.88% 129.90% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Date 28/11/17 25/11/16 30/11/15 27/11/14 21/08/13 27/08/12 23/05/13 -
Price 0.7350 0.3000 0.2350 1.0600 1.5000 1.7000 1.5300 -
P/RPS 4.66 1.86 232.41 76.52 47.23 90.59 289.19 -60.01%
  YoY % 150.54% -99.20% 203.72% 62.02% -47.86% -68.67% -
  Horiz. % 1.61% 0.64% 80.37% 26.46% 16.33% 31.33% 100.00%
P/EPS 25.17 1.27 11.99 -17.91 -16.89 -151.79 283.31 -41.58%
  YoY % 1,881.89% -89.41% 166.95% -6.04% 88.87% -153.58% -
  Horiz. % 8.88% 0.45% 4.23% -6.32% -5.96% -53.58% 100.00%
EY 3.97 78.80 8.34 -5.58 -5.92 -0.66 0.35 71.46%
  YoY % -94.96% 844.84% 249.46% 5.74% -796.97% -288.57% -
  Horiz. % 1,134.29% 22,514.29% 2,382.86% -1,594.29% -1,691.43% -188.57% 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 1.44 0.60 0.38 1.86 2.78 2.98 2.10 -8.04%
  YoY % 140.00% 57.89% -79.57% -33.09% -6.71% 41.90% -
  Horiz. % 68.57% 28.57% 18.10% 88.57% 132.38% 141.90% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers