Highlights

[HIBISCS] YoY Annualized Quarter Result on 2017-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -59.34%    YoY -     -86.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Revenue 1,439,820 232,944 218,980 980 23,920 8,684 14,080 141.24%
  YoY % 518.10% 6.38% 22,244.90% -95.90% 175.45% -38.32% -
  Horiz. % 10,225.99% 1,654.43% 1,555.26% 6.96% 169.89% 61.68% 100.00%
PBT 660,840 38,888 29,924 19,036 -584 -39,864 -40,532 -
  YoY % 1,599.34% 29.96% 57.20% 3,359.59% 98.54% 1.65% -
  Horiz. % -1,630.42% -95.94% -73.83% -46.97% 1.44% 98.35% 100.00%
Tax -260,836 4,248 291,208 -40 -40 2,756 1,160 -
  YoY % -6,240.21% -98.54% 728,120.00% 0.00% -101.45% 137.59% -
  Horiz. % -22,485.86% 366.21% 25,104.14% -3.45% -3.45% 237.59% 100.00%
NP 400,004 43,136 321,132 18,996 -624 -37,108 -39,372 -
  YoY % 827.31% -86.57% 1,590.52% 3,144.23% 98.32% 5.75% -
  Horiz. % -1,015.96% -109.56% -815.64% -48.25% 1.58% 94.25% 100.00%
NP to SH 400,004 43,136 321,132 18,996 -624 -37,108 -39,372 -
  YoY % 827.31% -86.57% 1,590.52% 3,144.23% 98.32% 5.75% -
  Horiz. % -1,015.96% -109.56% -815.64% -48.25% 1.58% 94.25% 100.00%
Tax Rate 39.47 % -10.92 % -973.16 % 0.21 % - % - % - % -
  YoY % 461.45% 98.88% -463,509.53% 0.00% 0.00% 0.00% -
  Horiz. % 18,795.24% -5,200.00% -463,409.53% 100.00% - - -
Total Cost 1,039,816 189,808 -102,152 -18,016 24,544 45,792 53,452 75.91%
  YoY % 447.83% 285.81% -467.01% -173.40% -46.40% -14.33% -
  Horiz. % 1,945.33% 355.10% -191.11% -33.71% 45.92% 85.67% 100.00%
Net Worth 1,111,760 753,402 679,213 600,893 369,199 357,337 239,424 33.94%
  YoY % 47.57% 10.92% 13.03% 62.76% 3.32% 49.25% -
  Horiz. % 464.35% 314.67% 283.69% 250.97% 154.20% 149.25% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 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
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Net Worth 1,111,760 753,402 679,213 600,893 369,199 357,337 239,424 33.94%
  YoY % 47.57% 10.92% 13.03% 62.76% 3.32% 49.25% -
  Horiz. % 464.35% 314.67% 283.69% 250.97% 154.20% 149.25% 100.00%
NOSH 1,588,228 1,477,260 1,358,426 969,183 520,000 626,907 443,378 27.48%
  YoY % 7.51% 8.75% 40.16% 86.38% -17.05% 41.39% -
  Horiz. % 358.21% 333.18% 306.38% 218.59% 117.28% 141.39% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
NP Margin 27.78 % 18.52 % 146.65 % 1,938.37 % -2.61 % -427.31 % -279.63 % -
  YoY % 50.00% -87.37% -92.43% 74,367.05% 99.39% -52.81% -
  Horiz. % -9.93% -6.62% -52.44% -693.19% 0.93% 152.81% 100.00%
ROE 35.98 % 5.73 % 47.28 % 3.16 % -0.17 % -10.38 % -16.44 % -
  YoY % 527.92% -87.88% 1,396.20% 1,958.82% 98.36% 36.86% -
  Horiz. % -218.86% -34.85% -287.59% -19.22% 1.03% 63.14% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
RPS 90.66 15.77 16.12 0.10 4.60 1.39 3.18 89.19%
  YoY % 474.89% -2.17% 16,020.00% -97.83% 230.94% -56.29% -
  Horiz. % 2,850.94% 495.91% 506.92% 3.14% 144.65% 43.71% 100.00%
EPS 25.20 2.92 23.64 1.96 -0.12 -4.56 -8.88 -
  YoY % 763.01% -87.65% 1,106.12% 1,733.33% 97.37% 48.65% -
  Horiz. % -283.78% -32.88% -266.22% -22.07% 1.35% 51.35% 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 0.7000 0.5100 0.5000 0.6200 0.7100 0.5700 0.5400 5.06%
  YoY % 37.25% 2.00% -19.35% -12.68% 24.56% 5.56% -
  Horiz. % 129.63% 94.44% 92.59% 114.81% 131.48% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
RPS 90.66 14.67 13.79 0.06 1.51 0.55 0.89 141.06%
  YoY % 518.00% 6.38% 22,883.33% -96.03% 174.55% -38.20% -
  Horiz. % 10,186.52% 1,648.31% 1,549.44% 6.74% 169.66% 61.80% 100.00%
EPS 25.20 2.72 20.22 1.20 -0.04 -2.34 -2.48 -
  YoY % 826.47% -86.55% 1,585.00% 3,100.00% 98.29% 5.65% -
  Horiz. % -1,016.13% -109.68% -815.32% -48.39% 1.61% 94.35% 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 0.7000 0.4744 0.4277 0.3783 0.2325 0.2250 0.1507 33.95%
  YoY % 47.55% 10.92% 13.06% 62.71% 3.33% 49.30% -
  Horiz. % 464.50% 314.80% 283.81% 251.03% 154.28% 149.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 28/06/13 -
Price 1.2600 0.6450 0.1950 0.6750 1.8800 1.4500 1.4400 -
P/RPS 1.39 4.09 1.21 667.55 40.87 104.68 45.35 -48.48%
  YoY % -66.01% 238.02% -99.82% 1,533.35% -60.96% 130.83% -
  Horiz. % 3.07% 9.02% 2.67% 1,472.00% 90.12% 230.83% 100.00%
P/EPS 5.00 22.09 0.82 34.44 -1,566.67 -24.50 -16.22 -
  YoY % -77.37% 2,593.90% -97.62% 102.20% -6,294.57% -51.05% -
  Horiz. % -30.83% -136.19% -5.06% -212.33% 9,658.88% 151.05% 100.00%
EY 19.99 4.53 121.23 2.90 -0.06 -4.08 -6.17 -
  YoY % 341.28% -96.26% 4,080.34% 4,933.33% 98.53% 33.87% -
  Horiz. % -323.99% -73.42% -1,964.83% -47.00% 0.97% 66.13% 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 1.80 1.26 0.39 1.09 2.65 2.54 2.67 -7.23%
  YoY % 42.86% 223.08% -64.22% -58.87% 4.33% -4.87% -
  Horiz. % 67.42% 47.19% 14.61% 40.82% 99.25% 95.13% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Date 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 27/11/14 21/08/13 -
Price 0.9850 0.7350 0.3000 0.2350 1.6200 1.0600 1.5000 -
P/RPS 1.09 4.66 1.86 232.41 35.22 76.52 47.23 -51.19%
  YoY % -76.61% 150.54% -99.20% 559.88% -53.97% 62.02% -
  Horiz. % 2.31% 9.87% 3.94% 492.08% 74.57% 162.02% 100.00%
P/EPS 3.91 25.17 1.27 11.99 -1,350.00 -17.91 -16.89 -
  YoY % -84.47% 1,881.89% -89.41% 100.89% -7,437.69% -6.04% -
  Horiz. % -23.15% -149.02% -7.52% -70.99% 7,992.90% 106.04% 100.00%
EY 25.57 3.97 78.80 8.34 -0.07 -5.58 -5.92 -
  YoY % 544.08% -94.96% 844.84% 12,014.29% 98.75% 5.74% -
  Horiz. % -431.93% -67.06% -1,331.08% -140.88% 1.18% 94.26% 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 1.41 1.44 0.60 0.38 2.28 1.86 2.78 -12.12%
  YoY % -2.08% 140.00% 57.89% -83.33% 22.58% -33.09% -
  Horiz. % 50.72% 51.80% 21.58% 13.67% 82.01% 66.91% 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