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
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Revenue 1,050,226 268,594 235,132 2,400 16,976 4,550 7,738 119.26%
  YoY % 291.01% 14.23% 9,697.17% -85.86% 273.10% -41.20% -
  Horiz. % 13,572.32% 3,471.10% 3,038.67% 31.02% 219.38% 58.80% 100.00%
PBT 434,272 45,658 35,026 -318,796 -19,876 -20,600 -8,186 -
  YoY % 851.14% 30.35% 110.99% -1,503.92% 3.51% -151.65% -
  Horiz. % -5,305.06% -557.76% -427.88% 3,894.41% 242.80% 251.65% 100.00%
Tax -134,060 -2,006 146,890 -38 1,944 665 72 -
  YoY % -6,582.95% -101.37% 386,652.62% -101.95% 192.33% 823.61% -
  Horiz. % -186,194.45% -2,786.11% 204,013.89% -52.78% 2,700.00% 923.61% 100.00%
NP 300,212 43,652 181,916 -318,834 -17,932 -19,935 -8,114 -
  YoY % 587.74% -76.00% 157.06% -1,678.02% 10.05% -145.69% -
  Horiz. % -3,699.93% -537.98% -2,242.00% 3,929.43% 221.00% 245.69% 100.00%
NP to SH 300,212 43,652 181,916 -318,834 -17,932 -19,935 -8,114 -
  YoY % 587.74% -76.00% 157.06% -1,678.02% 10.05% -145.69% -
  Horiz. % -3,699.93% -537.98% -2,242.00% 3,929.43% 221.00% 245.69% 100.00%
Tax Rate 30.87 % 4.39 % -419.37 % - % - % - % - % -
  YoY % 603.19% 101.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -7.36% -1.05% 100.00% - - - -
Total Cost 750,014 224,942 53,216 321,234 34,908 24,485 15,852 85.26%
  YoY % 233.43% 322.70% -83.43% 820.23% 42.57% 54.46% -
  Horiz. % 4,731.35% 1,419.01% 335.71% 2,026.46% 220.21% 154.46% 100.00%
Net Worth 1,159,407 765,753 731,916 423,666 357,572 382,104 233,061 29.24%
  YoY % 51.41% 4.62% 72.76% 18.48% -6.42% 63.95% -
  Horiz. % 497.47% 328.56% 314.04% 181.78% 153.42% 163.95% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 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
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Net Worth 1,159,407 765,753 731,916 423,666 357,572 382,104 233,061 29.24%
  YoY % 51.41% 4.62% 72.76% 18.48% -6.42% 63.95% -
  Horiz. % 497.47% 328.56% 314.04% 181.78% 153.42% 163.95% 100.00%
NOSH 1,588,228 1,531,506 1,407,531 985,271 533,690 694,735 431,595 23.16%
  YoY % 3.70% 8.81% 42.86% 84.61% -23.18% 60.97% -
  Horiz. % 367.99% 354.85% 326.12% 228.29% 123.66% 160.97% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
NP Margin 28.59 % 16.25 % 77.37 % -13,284.75 % -105.63 % -438.13 % -104.86 % -
  YoY % 75.94% -79.00% 100.58% -12,476.68% 75.89% -317.82% -
  Horiz. % -27.26% -15.50% -73.78% 12,669.03% 100.73% 417.82% 100.00%
ROE 25.89 % 5.70 % 24.85 % -75.26 % -5.01 % -5.22 % -3.48 % -
  YoY % 354.21% -77.06% 133.02% -1,402.20% 4.02% -50.00% -
  Horiz. % -743.97% -163.79% -714.08% 2,162.64% 143.97% 150.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 66.13 17.54 16.71 0.24 3.18 0.65 1.79 78.08%
  YoY % 277.02% 4.97% 6,862.50% -92.45% 389.23% -63.69% -
  Horiz. % 3,694.41% 979.89% 933.52% 13.41% 177.65% 36.31% 100.00%
EPS 18.90 2.90 13.08 -32.36 -3.36 -2.87 -1.88 -
  YoY % 551.72% -77.83% 140.42% -863.10% -17.07% -52.66% -
  Horiz. % -1,005.32% -154.26% -695.74% 1,721.28% 178.72% 152.66% 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 0.7300 0.5000 0.5200 0.4300 0.6700 0.5500 0.5400 4.94%
  YoY % 46.00% -3.85% 20.93% -35.82% 21.82% 1.85% -
  Horiz. % 135.19% 92.59% 96.30% 79.63% 124.07% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 66.13 16.91 14.80 0.15 1.07 0.29 0.49 119.06%
  YoY % 291.07% 14.26% 9,766.67% -85.98% 268.97% -40.82% -
  Horiz. % 13,495.92% 3,451.02% 3,020.41% 30.61% 218.37% 59.18% 100.00%
EPS 18.90 2.75 11.45 -20.07 -1.13 -1.26 -0.51 -
  YoY % 587.27% -75.98% 157.05% -1,676.11% 10.32% -147.06% -
  Horiz. % -3,705.88% -539.22% -2,245.10% 3,935.29% 221.57% 247.06% 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 0.7300 0.4821 0.4608 0.2668 0.2251 0.2406 0.1467 29.25%
  YoY % 51.42% 4.62% 72.71% 18.53% -6.44% 64.01% -
  Horiz. % 497.61% 328.63% 314.11% 181.87% 153.44% 164.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/09/12 -
Price 0.8400 0.8950 0.4100 0.2300 1.6100 0.8500 1.7600 -
P/RPS 1.27 5.10 2.45 94.42 50.62 129.79 98.17 -50.10%
  YoY % -75.10% 108.16% -97.41% 86.53% -61.00% 32.21% -
  Horiz. % 1.29% 5.20% 2.50% 96.18% 51.56% 132.21% 100.00%
P/EPS 4.44 31.40 3.17 -0.71 -47.92 -29.62 -93.62 -
  YoY % -85.86% 890.54% 546.48% 98.52% -61.78% 68.36% -
  Horiz. % -4.74% -33.54% -3.39% 0.76% 51.19% 31.64% 100.00%
EY 22.50 3.18 31.52 -140.70 -2.09 -3.38 -1.07 -
  YoY % 607.55% -89.91% 122.40% -6,632.06% 38.17% -215.89% -
  Horiz. % -2,102.80% -297.20% -2,945.79% 13,149.53% 195.33% 315.89% 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 1.15 1.79 0.79 0.53 2.40 1.55 3.26 -15.35%
  YoY % -35.75% 126.58% 49.06% -77.92% 54.84% -52.45% -
  Horiz. % 35.28% 54.91% 24.23% 16.26% 73.62% 47.55% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 23/11/12 -
Price 1.0500 0.9650 0.5450 0.1800 1.5500 0.9200 1.5700 -
P/RPS 1.59 5.50 3.26 73.90 48.73 140.47 87.57 -47.32%
  YoY % -71.09% 68.71% -95.59% 51.65% -65.31% 60.41% -
  Horiz. % 1.82% 6.28% 3.72% 84.39% 55.65% 160.41% 100.00%
P/EPS 5.55 33.86 4.22 -0.56 -46.13 -32.06 -83.51 -
  YoY % -83.61% 702.37% 853.57% 98.79% -43.89% 61.61% -
  Horiz. % -6.65% -40.55% -5.05% 0.67% 55.24% 38.39% 100.00%
EY 18.00 2.95 23.71 -179.78 -2.17 -3.12 -1.20 -
  YoY % 510.17% -87.56% 113.19% -8,184.79% 30.45% -160.00% -
  Horiz. % -1,500.00% -245.83% -1,975.83% 14,981.67% 180.83% 260.00% 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 1.44 1.93 1.05 0.42 2.31 1.67 2.91 -10.64%
  YoY % -25.39% 83.81% 150.00% -81.82% 38.32% -42.61% -
  Horiz. % 49.48% 66.32% 36.08% 14.43% 79.38% 57.39% 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