Highlights

[HIBISCS] YoY Annualized Quarter Result on 2016-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     67.00%    YoY -     -354.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Revenue 1,001,645 279,622 249,077 43,969 8,356 11,836 8,270 115.45%
  YoY % 258.21% 12.26% 466.48% 426.20% -29.40% 43.11% -
  Horiz. % 12,110.82% 3,380.90% 3,011.58% 531.63% 101.03% 143.11% 100.00%
PBT 398,806 139,197 45,738 -106,078 -42,156 6,920 -8,806 -
  YoY % 186.50% 204.33% 143.12% -151.63% -709.19% 178.58% -
  Horiz. % -4,528.46% -1,580.59% -519.36% 1,204.53% 478.68% -78.58% 100.00%
Tax -125,090 750 84,185 862 854 -40 62 -
  YoY % -16,763.94% -99.11% 9,658.74% 0.94% 2,236.67% -163.83% -
  Horiz. % -199,614.89% 1,197.89% 134,339.73% 1,376.61% 1,363.84% -63.83% 100.00%
NP 273,716 139,948 129,924 -105,216 -41,301 6,880 -8,744 -
  YoY % 95.58% 7.72% 223.48% -154.75% -700.31% 178.68% -
  Horiz. % -3,130.33% -1,600.50% -1,485.86% 1,203.29% 472.34% -78.68% 100.00%
NP to SH 273,716 139,948 129,924 -105,216 41,301 6,880 -8,744 -
  YoY % 95.58% 7.72% 223.48% -354.75% 500.31% 178.68% -
  Horiz. % -3,130.33% -1,600.50% -1,485.86% 1,203.29% -472.34% -78.68% 100.00%
Tax Rate 31.37 % -0.54 % -184.06 % - % - % 0.58 % - % -
  YoY % 5,909.26% 99.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,408.62% -93.10% -31,734.48% 0.00% 0.00% 100.00% -
Total Cost 727,929 139,674 119,153 149,185 49,657 4,956 17,014 82.40%
  YoY % 421.16% 17.22% -20.13% 200.43% 901.96% -70.87% -
  Horiz. % 4,278.25% 820.91% 700.30% 876.80% 291.85% 29.13% 100.00%
Net Worth 1,207,053 874,475 732,230 470,810 520,632 270,870 236,088 29.84%
  YoY % 38.03% 19.43% 55.53% -9.57% 92.21% 14.73% -
  Horiz. % 511.27% 370.40% 310.15% 199.42% 220.52% 114.73% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Net Worth 1,207,053 874,475 732,230 470,810 520,632 270,870 236,088 29.84%
  YoY % 38.03% 19.43% 55.53% -9.57% 92.21% 14.73% -
  Horiz. % 511.27% 370.40% 310.15% 199.42% 220.52% 114.73% 100.00%
NOSH 1,588,228 1,589,956 1,408,135 1,023,501 897,642 451,451 437,200 22.93%
  YoY % -0.11% 12.91% 37.58% 14.02% 98.83% 3.26% -
  Horiz. % 363.27% 363.67% 322.08% 234.10% 205.32% 103.26% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
NP Margin 27.33 % 50.05 % 52.16 % -239.29 % -494.27 % 58.13 % -105.72 % -
  YoY % -45.39% -4.05% 121.80% 51.59% -950.28% 154.98% -
  Horiz. % -25.85% -47.34% -49.34% 226.34% 467.53% -54.98% 100.00%
ROE 22.68 % 16.00 % 17.74 % -22.35 % 7.93 % 2.54 % -3.70 % -
  YoY % 41.75% -9.81% 179.37% -381.84% 212.20% 168.65% -
  Horiz. % -612.97% -432.43% -479.46% 604.05% -214.32% -68.65% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
RPS 63.07 17.59 17.69 4.30 0.93 2.62 1.89 75.29%
  YoY % 258.56% -0.57% 311.40% 362.37% -64.50% 38.62% -
  Horiz. % 3,337.04% 930.69% 935.98% 227.51% 49.21% 138.62% 100.00%
EPS 17.24 9.16 9.23 -10.28 -4.76 1.55 -2.00 -
  YoY % 88.21% -0.76% 189.79% -115.97% -407.10% 177.50% -
  Horiz. % -862.00% -458.00% -461.50% 514.00% 238.00% -77.50% 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% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7600 0.5500 0.5200 0.4600 0.5800 0.6000 0.5400 5.62%
  YoY % 38.18% 5.77% 13.04% -20.69% -3.33% 11.11% -
  Horiz. % 140.74% 101.85% 96.30% 85.19% 107.41% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
RPS 63.07 17.61 15.68 2.77 0.53 0.75 0.52 115.50%
  YoY % 258.15% 12.31% 466.06% 422.64% -29.33% 44.23% -
  Horiz. % 12,128.85% 3,386.54% 3,015.38% 532.69% 101.92% 144.23% 100.00%
EPS 17.24 8.81 8.18 -6.62 2.60 0.43 -0.55 -
  YoY % 95.69% 7.70% 223.56% -354.62% 504.65% 178.18% -
  Horiz. % -3,134.55% -1,601.82% -1,487.27% 1,203.64% -472.73% -78.18% 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% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7600 0.5506 0.4610 0.2964 0.3278 0.1705 0.1486 29.84%
  YoY % 38.03% 19.44% 55.53% -9.58% 92.26% 14.74% -
  Horiz. % 511.44% 370.52% 310.23% 199.46% 220.59% 114.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 -
Price 1.0700 0.8200 0.4450 0.1950 0.7650 1.8600 1.4100 -
P/RPS 1.70 4.66 2.52 4.54 82.18 70.94 74.53 -45.39%
  YoY % -63.52% 84.92% -44.49% -94.48% 15.84% -4.82% -
  Horiz. % 2.28% 6.25% 3.38% 6.09% 110.26% 95.18% 100.00%
P/EPS 6.21 9.32 4.82 -1.90 16.63 122.05 -70.50 -
  YoY % -33.37% 93.36% 353.68% -111.43% -86.37% 273.12% -
  Horiz. % -8.81% -13.22% -6.84% 2.70% -23.59% -173.12% 100.00%
EY 16.11 10.73 20.73 -52.72 6.01 0.82 -1.42 -
  YoY % 50.14% -48.24% 139.32% -977.20% 632.93% 157.75% -
  Horiz. % -1,134.51% -755.63% -1,459.86% 3,712.68% -423.24% -57.75% 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 1.49 0.86 0.42 1.32 3.10 2.61 -9.38%
  YoY % -5.37% 73.26% 104.76% -68.18% -57.42% 18.77% -
  Horiz. % 54.02% 57.09% 32.95% 16.09% 50.57% 118.77% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Date 27/05/19 28/05/18 24/05/17 31/05/16 28/05/15 20/11/13 25/02/13 -
Price 1.0200 0.8750 0.4400 0.1850 0.7150 1.9500 1.4900 -
P/RPS 1.62 4.98 2.49 4.31 76.81 74.38 78.76 -46.29%
  YoY % -67.47% 100.00% -42.23% -94.39% 3.27% -5.56% -
  Horiz. % 2.06% 6.32% 3.16% 5.47% 97.52% 94.44% 100.00%
P/EPS 5.92 9.94 4.77 -1.80 15.54 127.96 -74.50 -
  YoY % -40.44% 108.39% 365.00% -111.58% -87.86% 271.76% -
  Horiz. % -7.95% -13.34% -6.40% 2.42% -20.86% -171.76% 100.00%
EY 16.90 10.06 20.97 -55.57 6.44 0.78 -1.34 -
  YoY % 67.99% -52.03% 137.74% -962.89% 725.64% 158.21% -
  Horiz. % -1,261.19% -750.75% -1,564.93% 4,147.01% -480.60% -58.21% 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 1.34 1.59 0.85 0.40 1.23 3.25 2.76 -10.92%
  YoY % -15.72% 87.06% 112.50% -67.48% -62.15% 17.75% -
  Horiz. % 48.55% 57.61% 30.80% 14.49% 44.57% 117.75% 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