Highlights

[HIBISCS] YoY Annualized Quarter Result on 2013-12-31 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     110.70%    YoY -     265.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
Revenue 261,273 81,694 7,098 15,657 7,961 15  -  376.48%
  YoY % 219.82% 1,050.94% -54.67% 96.67% 52,973.33% - -
  Horiz. % 1,741,819.88% 544,626.69% 47,320.00% 104,380.01% 53,073.33% 100.00% -
PBT 62,007 -56,321 -65,874 13,405 -4,358 -1,194  -  -
  YoY % 210.10% 14.50% -591.41% 407.60% -264.99% - -
  Horiz. % -5,193.22% 4,717.00% 5,517.09% -1,122.70% 364.99% 100.00% -
Tax 44,090 -3,639 624 1,091 -526 0  -  -
  YoY % 1,311.60% -683.17% -42.80% 307.41% 0.00% - -
  Horiz. % -8,382.13% 691.83% -118.63% -207.41% 100.00% - -
NP 106,097 -59,960 -65,250 14,496 -4,884 -1,194  -  -
  YoY % 276.95% 8.11% -550.12% 396.81% -309.05% - -
  Horiz. % -8,885.85% 5,021.78% 5,464.82% -1,214.07% 409.05% 100.00% -
NP to SH 106,097 -59,960 -65,250 14,496 -4,884 -1,194  -  -
  YoY % 276.95% 8.11% -550.12% 396.81% -309.05% - -
  Horiz. % -8,885.85% 5,021.78% 5,464.82% -1,214.07% 409.05% 100.00% -
Tax Rate -71.10 % - % - % -8.14 % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 873.46% 0.00% 0.00% 100.00% - - -
Total Cost 155,176 141,654 72,348 1,161 12,845 1,209  -  117.31%
  YoY % 9.55% 95.80% 6,131.52% -90.96% 962.45% - -
  Horiz. % 12,835.07% 11,716.62% 5,984.12% 96.03% 1,062.45% 100.00% -
Net Worth 720,498 477,557 506,739 338,112 9,116,800 -  -  -
  YoY % 50.87% -5.76% 49.87% -96.29% 0.00% - -
  Horiz. % 7.90% 5.24% 5.56% 3.71% 100.00% - -
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
Net Worth 720,498 477,557 506,739 338,112 9,116,800 -  -  -
  YoY % 50.87% -5.76% 49.87% -96.29% 0.00% - -
  Horiz. % 7.90% 5.24% 5.56% 3.71% 100.00% - -
NOSH 1,412,742 1,061,238 921,344 463,167 16,280,000 20  -  495.99%
  YoY % 33.12% 15.18% 98.92% -97.15% 81,387,696.00% - -
  Horiz. % 7,062,655.50% 5,305,399.00% 4,606,029.50% 2,315,492.50% 81,387,792.00% 100.00% -
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
NP Margin 40.61 % -73.40 % -919.27 % 92.58 % -61.35 % -7,960.00 %  -  % -
  YoY % 155.33% 92.02% -1,092.95% 250.90% 99.23% - -
  Horiz. % -0.51% 0.92% 11.55% -1.16% 0.77% 100.00% -
ROE 14.73 % -12.56 % -12.88 % 4.29 % -0.05 % - %  -  % -
  YoY % 217.28% 2.48% -400.23% 8,680.00% 0.00% - -
  Horiz. % -29,460.00% 25,120.00% 25,760.00% -8,580.00% 100.00% - -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
RPS 18.49 7.70 0.77 3.38 0.05 74.99  -  -20.06%
  YoY % 140.13% 900.00% -77.22% 6,660.00% -99.93% - -
  Horiz. % 24.66% 10.27% 1.03% 4.51% 0.07% 100.00% -
EPS 7.51 -5.66 -7.40 3.17 -0.03 -5,969.00  -  -
  YoY % 232.69% 23.51% -333.44% 10,666.67% 100.00% - -
  Horiz. % -0.13% 0.09% 0.12% -0.05% 0.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.5100 0.4500 0.5500 0.7300 0.5600 -  -  -
  YoY % 13.33% -18.18% -24.66% 30.36% 0.00% - -
  Horiz. % 91.07% 80.36% 98.21% 130.36% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
RPS 16.45 5.14 0.45 0.99 0.50 0.00  -  -
  YoY % 220.04% 1,042.22% -54.55% 98.00% 0.00% - -
  Horiz. % 3,290.00% 1,028.00% 90.00% 198.00% 100.00% - -
EPS 6.68 -3.78 -4.11 0.91 -0.31 -0.08  -  -
  YoY % 276.72% 8.03% -551.65% 393.55% -287.50% - -
  Horiz. % -8,350.00% 4,725.00% 5,137.50% -1,137.50% 387.50% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.4536 0.3007 0.3191 0.2129 5.7402 -  -  -
  YoY % 50.85% -5.77% 49.88% -96.29% 0.00% - -
  Horiz. % 7.90% 5.24% 5.56% 3.71% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 30/03/12 -  -  -
Price 0.4100 0.1800 0.7450 1.7500 1.6500 0.0000  -  -
P/RPS 2.22 2.34 96.70 51.77 3,374.20 0.00  -  -
  YoY % -5.13% -97.58% 86.79% -98.47% 0.00% - -
  Horiz. % 0.07% 0.07% 2.87% 1.53% 100.00% - -
P/EPS 5.46 -3.19 -10.52 55.92 -5,500.00 0.00  -  -
  YoY % 271.16% 69.68% -118.81% 101.02% 0.00% - -
  Horiz. % -0.10% 0.06% 0.19% -1.02% 100.00% - -
EY 18.32 -31.39 -9.51 1.79 -0.02 0.00  -  -
  YoY % 158.36% -230.07% -631.28% 9,050.00% 0.00% - -
  Horiz. % -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  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.40 1.35 2.40 2.95 0.00  -  -
  YoY % 100.00% -70.37% -43.75% -18.64% 0.00% - -
  Horiz. % 27.12% 13.56% 45.76% 81.36% 100.00% - -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11  -  CAGR
Date 28/08/17 24/08/16 26/08/15 24/02/14 30/05/12 -  -  -
Price 0.4250 0.2000 0.6250 2.1100 1.4900 0.0000  -  -
P/RPS 2.30 2.60 81.13 62.42 3,047.00 0.00  -  -
  YoY % -11.54% -96.80% 29.97% -97.95% 0.00% - -
  Horiz. % 0.08% 0.09% 2.66% 2.05% 100.00% - -
P/EPS 5.66 -3.54 -8.83 67.42 -4,966.67 0.00  -  -
  YoY % 259.89% 59.91% -113.10% 101.36% 0.00% - -
  Horiz. % -0.11% 0.07% 0.18% -1.36% 100.00% - -
EY 17.67 -28.25 -11.33 1.48 -0.02 0.00  -  -
  YoY % 162.55% -149.34% -865.54% 7,500.00% 0.00% - -
  Horiz. % -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  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.44 1.14 2.89 2.66 0.00  -  -
  YoY % 88.64% -61.40% -60.55% 8.65% 0.00% - -
  Horiz. % 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
8. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
Partners & Brokers