Highlights

[HIBISCS] YoY Annualized Quarter Result on 2017-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     1.20%    YoY -     -76.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Revenue 862,290 1,050,226 268,594 235,132 2,400 16,976 4,550 185.28%
  YoY % -17.89% 291.01% 14.23% 9,697.17% -85.86% 273.10% -
  Horiz. % 18,951.43% 23,081.89% 5,903.16% 5,167.74% 52.75% 373.10% 100.00%
PBT 259,790 434,272 45,658 35,026 -318,796 -19,876 -20,600 -
  YoY % -40.18% 851.14% 30.35% 110.99% -1,503.92% 3.51% -
  Horiz. % -1,261.12% -2,108.12% -221.64% -170.03% 1,547.55% 96.49% 100.00%
Tax -124,838 -134,060 -2,006 146,890 -38 1,944 665 -
  YoY % 6.88% -6,582.95% -101.37% 386,652.62% -101.95% 192.33% -
  Horiz. % -18,772.63% -20,159.40% -301.65% 22,088.72% -5.71% 292.33% 100.00%
NP 134,952 300,212 43,652 181,916 -318,834 -17,932 -19,935 -
  YoY % -55.05% 587.74% -76.00% 157.06% -1,678.02% 10.05% -
  Horiz. % -676.96% -1,505.95% -218.97% -912.55% 1,599.37% 89.95% 100.00%
NP to SH 134,952 300,212 43,652 181,916 -318,834 -17,932 -19,935 -
  YoY % -55.05% 587.74% -76.00% 157.06% -1,678.02% 10.05% -
  Horiz. % -676.96% -1,505.95% -218.97% -912.55% 1,599.37% 89.95% 100.00%
Tax Rate 48.05 % 30.87 % 4.39 % -419.37 % - % - % - % -
  YoY % 55.65% 603.19% 101.05% 0.00% 0.00% 0.00% -
  Horiz. % -11.46% -7.36% -1.05% 100.00% - - -
Total Cost 727,338 750,014 224,942 53,216 321,234 34,908 24,485 96.97%
  YoY % -3.02% 233.43% 322.70% -83.43% 820.23% 42.57% -
  Horiz. % 2,970.55% 3,063.16% 918.69% 217.34% 1,311.96% 142.57% 100.00%
Net Worth 1,286,465 1,159,407 765,753 731,916 423,666 357,572 382,104 27.46%
  YoY % 10.96% 51.41% 4.62% 72.76% 18.48% -6.42% -
  Horiz. % 336.68% 303.43% 200.40% 191.55% 110.88% 93.58% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Net Worth 1,286,465 1,159,407 765,753 731,916 423,666 357,572 382,104 27.46%
  YoY % 10.96% 51.41% 4.62% 72.76% 18.48% -6.42% -
  Horiz. % 336.68% 303.43% 200.40% 191.55% 110.88% 93.58% 100.00%
NOSH 1,588,228 1,588,228 1,531,506 1,407,531 985,271 533,690 694,735 17.97%
  YoY % 0.00% 3.70% 8.81% 42.86% 84.61% -23.18% -
  Horiz. % 228.61% 228.61% 220.44% 202.60% 141.82% 76.82% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
NP Margin 15.65 % 28.59 % 16.25 % 77.37 % -13,284.75 % -105.63 % -438.13 % -
  YoY % -45.26% 75.94% -79.00% 100.58% -12,476.68% 75.89% -
  Horiz. % -3.57% -6.53% -3.71% -17.66% 3,032.15% 24.11% 100.00%
ROE 10.49 % 25.89 % 5.70 % 24.85 % -75.26 % -5.01 % -5.22 % -
  YoY % -59.48% 354.21% -77.06% 133.02% -1,402.20% 4.02% -
  Horiz. % -200.96% -495.98% -109.20% -476.05% 1,441.76% 95.98% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 54.29 66.13 17.54 16.71 0.24 3.18 0.65 142.19%
  YoY % -17.90% 277.02% 4.97% 6,862.50% -92.45% 389.23% -
  Horiz. % 8,352.31% 10,173.85% 2,698.46% 2,570.77% 36.92% 489.23% 100.00%
EPS 8.50 18.90 2.90 13.08 -32.36 -3.36 -2.87 -
  YoY % -55.03% 551.72% -77.83% 140.42% -863.10% -17.07% -
  Horiz. % -296.17% -658.54% -101.05% -455.75% 1,127.53% 117.07% 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 0.8100 0.7300 0.5000 0.5200 0.4300 0.6700 0.5500 8.05%
  YoY % 10.96% 46.00% -3.85% 20.93% -35.82% 21.82% -
  Horiz. % 147.27% 132.73% 90.91% 94.55% 78.18% 121.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 54.29 66.13 16.91 14.80 0.15 1.07 0.29 184.59%
  YoY % -17.90% 291.07% 14.26% 9,766.67% -85.98% 268.97% -
  Horiz. % 18,720.69% 22,803.45% 5,831.03% 5,103.45% 51.72% 368.97% 100.00%
EPS 8.50 18.90 2.75 11.45 -20.07 -1.13 -1.26 -
  YoY % -55.03% 587.27% -75.98% 157.05% -1,676.11% 10.32% -
  Horiz. % -674.60% -1,500.00% -218.25% -908.73% 1,592.86% 89.68% 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 0.8100 0.7300 0.4821 0.4608 0.2668 0.2251 0.2406 27.46%
  YoY % 10.96% 51.42% 4.62% 72.71% 18.53% -6.44% -
  Horiz. % 336.66% 303.41% 200.37% 191.52% 110.89% 93.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 -
Price 0.9400 0.8400 0.8950 0.4100 0.2300 1.6100 0.8500 -
P/RPS 1.73 1.27 5.10 2.45 94.42 50.62 129.79 -57.81%
  YoY % 36.22% -75.10% 108.16% -97.41% 86.53% -61.00% -
  Horiz. % 1.33% 0.98% 3.93% 1.89% 72.75% 39.00% 100.00%
P/EPS 11.06 4.44 31.40 3.17 -0.71 -47.92 -29.62 -
  YoY % 149.10% -85.86% 890.54% 546.48% 98.52% -61.78% -
  Horiz. % -37.34% -14.99% -106.01% -10.70% 2.40% 161.78% 100.00%
EY 9.04 22.50 3.18 31.52 -140.70 -2.09 -3.38 -
  YoY % -59.82% 607.55% -89.91% 122.40% -6,632.06% 38.17% -
  Horiz. % -267.46% -665.68% -94.08% -932.54% 4,162.72% 61.83% 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 1.16 1.15 1.79 0.79 0.53 2.40 1.55 -5.63%
  YoY % 0.87% -35.75% 126.58% 49.06% -77.92% 54.84% -
  Horiz. % 74.84% 74.19% 115.48% 50.97% 34.19% 154.84% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 25/02/20 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 -
Price 0.8800 1.0500 0.9650 0.5450 0.1800 1.5500 0.9200 -
P/RPS 1.62 1.59 5.50 3.26 73.90 48.73 140.47 -59.02%
  YoY % 1.89% -71.09% 68.71% -95.59% 51.65% -65.31% -
  Horiz. % 1.15% 1.13% 3.92% 2.32% 52.61% 34.69% 100.00%
P/EPS 10.36 5.55 33.86 4.22 -0.56 -46.13 -32.06 -
  YoY % 86.67% -83.61% 702.37% 853.57% 98.79% -43.89% -
  Horiz. % -32.31% -17.31% -105.61% -13.16% 1.75% 143.89% 100.00%
EY 9.66 18.00 2.95 23.71 -179.78 -2.17 -3.12 -
  YoY % -46.33% 510.17% -87.56% 113.19% -8,184.79% 30.45% -
  Horiz. % -309.62% -576.92% -94.55% -759.94% 5,762.18% 69.55% 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 1.09 1.44 1.93 1.05 0.42 2.31 1.67 -8.17%
  YoY % -24.31% -25.39% 83.81% 150.00% -81.82% 38.32% -
  Horiz. % 65.27% 86.23% 115.57% 62.87% 25.15% 138.32% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

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