Highlights

[HIBISCS] YoY Cumulative Quarter Result on 2015-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -310.65%    YoY -     -627.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11 CAGR
Revenue 394,344 261,273 81,694 7,098 15,657 7,961 15 306.65%
  YoY % 50.93% 219.82% 1,050.94% -54.67% 96.67% 52,973.33% -
  Horiz. % 2,628,960.00% 1,741,819.88% 544,626.69% 47,320.00% 104,380.01% 53,073.33% 100.00%
PBT 244,467 62,007 -56,321 -65,874 13,405 -4,358 -1,194 -
  YoY % 294.26% 210.10% 14.50% -591.41% 407.60% -264.99% -
  Horiz. % -20,474.62% -5,193.22% 4,717.00% 5,517.09% -1,122.70% 364.99% 100.00%
Tax -40,755 44,090 -3,639 624 1,091 -526 0 -
  YoY % -192.44% 1,311.60% -683.17% -42.80% 307.41% 0.00% -
  Horiz. % 7,748.10% -8,382.13% 691.83% -118.63% -207.41% 100.00% -
NP 203,712 106,097 -59,960 -65,250 14,496 -4,884 -1,194 -
  YoY % 92.01% 276.95% 8.11% -550.12% 396.81% -309.05% -
  Horiz. % -17,061.31% -8,885.85% 5,021.78% 5,464.82% -1,214.07% 409.05% 100.00%
NP to SH 203,712 106,097 -59,960 -65,250 14,496 -4,884 -1,194 -
  YoY % 92.01% 276.95% 8.11% -550.12% 396.81% -309.05% -
  Horiz. % -17,061.31% -8,885.85% 5,021.78% 5,464.82% -1,214.07% 409.05% 100.00%
Tax Rate 16.67 % -71.10 % - % - % -8.14 % - % - % -
  YoY % 123.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -204.79% 873.46% 0.00% 0.00% 100.00% - -
Total Cost 190,632 155,176 141,654 72,348 1,161 12,845 1,209 100.88%
  YoY % 22.85% 9.55% 95.80% 6,131.52% -90.96% 962.45% -
  Horiz. % 15,767.74% 12,835.07% 11,716.62% 5,984.12% 96.03% 1,062.45% 100.00%
Net Worth 1,000,584 720,498 477,557 506,739 338,112 9,116,800 - -
  YoY % 38.87% 50.87% -5.76% 49.87% -96.29% 0.00% -
  Horiz. % 10.98% 7.90% 5.24% 5.56% 3.71% 100.00% -
Dividend
30/06/18 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11 CAGR
Net Worth 1,000,584 720,498 477,557 506,739 338,112 9,116,800 - -
  YoY % 38.87% 50.87% -5.76% 49.87% -96.29% 0.00% -
  Horiz. % 10.98% 7.90% 5.24% 5.56% 3.71% 100.00% -
NOSH 1,588,228 1,412,742 1,061,238 921,344 463,167 16,280,000 20 373.58%
  YoY % 12.42% 33.12% 15.18% 98.92% -97.15% 81,387,696.00% -
  Horiz. % 7,939,953.00% 7,062,655.50% 5,305,399.00% 4,606,029.50% 2,315,492.50% 81,387,792.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11 CAGR
NP Margin 51.66 % 40.61 % -73.40 % -919.27 % 92.58 % -61.35 % -7,960.00 % -
  YoY % 27.21% 155.33% 92.02% -1,092.95% 250.90% 99.23% -
  Horiz. % -0.65% -0.51% 0.92% 11.55% -1.16% 0.77% 100.00%
ROE 20.36 % 14.73 % -12.56 % -12.88 % 4.29 % -0.05 % - % -
  YoY % 38.22% 217.28% 2.48% -400.23% 8,680.00% 0.00% -
  Horiz. % -40,720.00% -29,460.00% 25,120.00% 25,760.00% -8,580.00% 100.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11 CAGR
RPS 24.83 18.49 7.70 0.77 3.38 0.05 74.99 -14.13%
  YoY % 34.29% 140.13% 900.00% -77.22% 6,660.00% -99.93% -
  Horiz. % 33.11% 24.66% 10.27% 1.03% 4.51% 0.07% 100.00%
EPS 13.19 7.51 -5.66 -7.40 3.17 -0.03 -5,969.00 -
  YoY % 75.63% 232.69% 23.51% -333.44% 10,666.67% 100.00% -
  Horiz. % -0.22% -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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6300 0.5100 0.4500 0.5500 0.7300 0.5600 - -
  YoY % 23.53% 13.33% -18.18% -24.66% 30.36% 0.00% -
  Horiz. % 112.50% 91.07% 80.36% 98.21% 130.36% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11 CAGR
RPS 24.83 16.45 5.14 0.45 0.99 0.50 0.00 -
  YoY % 50.94% 220.04% 1,042.22% -54.55% 98.00% 0.00% -
  Horiz. % 4,966.00% 3,290.00% 1,028.00% 90.00% 198.00% 100.00% -
EPS 13.19 6.68 -3.78 -4.11 0.91 -0.31 -0.08 -
  YoY % 97.46% 276.72% 8.03% -551.65% 393.55% -287.50% -
  Horiz. % -16,487.50% -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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6300 0.4536 0.3007 0.3191 0.2129 5.7402 - -
  YoY % 38.89% 50.85% -5.77% 49.88% -96.29% 0.00% -
  Horiz. % 10.98% 7.90% 5.24% 5.56% 3.71% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 30/03/12 - -
Price 0.8850 0.4100 0.1800 0.7450 1.7500 1.6500 0.0000 -
P/RPS 3.56 2.22 2.34 96.70 51.77 3,374.20 0.00 -
  YoY % 60.36% -5.13% -97.58% 86.79% -98.47% 0.00% -
  Horiz. % 0.11% 0.07% 0.07% 2.87% 1.53% 100.00% -
P/EPS 6.90 5.46 -3.19 -10.52 55.92 -5,500.00 0.00 -
  YoY % 26.37% 271.16% 69.68% -118.81% 101.02% 0.00% -
  Horiz. % -0.13% -0.10% 0.06% 0.19% -1.02% 100.00% -
EY 14.49 18.32 -31.39 -9.51 1.79 -0.02 0.00 -
  YoY % -20.91% 158.36% -230.07% -631.28% 9,050.00% 0.00% -
  Horiz. % -72,450.00% -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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 0.80 0.40 1.35 2.40 2.95 0.00 -
  YoY % 75.00% 100.00% -70.37% -43.75% -18.64% 0.00% -
  Horiz. % 47.46% 27.12% 13.56% 45.76% 81.36% 100.00% -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 31/03/11 CAGR
Date 29/08/18 28/08/17 24/08/16 26/08/15 24/02/14 30/05/12 - -
Price 1.1000 0.4250 0.2000 0.6250 2.1100 1.4900 0.0000 -
P/RPS 4.43 2.30 2.60 81.13 62.42 3,047.00 0.00 -
  YoY % 92.61% -11.54% -96.80% 29.97% -97.95% 0.00% -
  Horiz. % 0.15% 0.08% 0.09% 2.66% 2.05% 100.00% -
P/EPS 8.58 5.66 -3.54 -8.83 67.42 -4,966.67 0.00 -
  YoY % 51.59% 259.89% 59.91% -113.10% 101.36% 0.00% -
  Horiz. % -0.17% -0.11% 0.07% 0.18% -1.36% 100.00% -
EY 11.66 17.67 -28.25 -11.33 1.48 -0.02 0.00 -
  YoY % -34.01% 162.55% -149.34% -865.54% 7,500.00% 0.00% -
  Horiz. % -58,300.00% -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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.75 0.83 0.44 1.14 2.89 2.66 0.00 -
  YoY % 110.84% 88.64% -61.40% -60.55% 8.65% 0.00% -
  Horiz. % 65.79% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers