Highlights

[HIBISCS] YoY Cumulative Quarter Result on 2016-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     24.02%    YoY -     8.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Revenue 988,303 394,344 261,273 81,694 7,098 15,657 7,961 94.42%
  YoY % 150.62% 50.93% 219.82% 1,050.94% -54.67% 96.67% -
  Horiz. % 12,414.31% 4,953.45% 3,281.91% 1,026.18% 89.16% 196.67% 100.00%
PBT 391,467 244,467 62,007 -56,321 -65,874 13,405 -4,358 -
  YoY % 60.13% 294.26% 210.10% 14.50% -591.41% 407.60% -
  Horiz. % -8,982.72% -5,609.61% -1,422.83% 1,292.36% 1,511.56% -307.60% 100.00%
Tax -161,457 -40,755 44,090 -3,639 624 1,091 -526 120.27%
  YoY % -296.16% -192.44% 1,311.60% -683.17% -42.80% 307.41% -
  Horiz. % 30,695.25% 7,748.10% -8,382.13% 691.83% -118.63% -207.41% 100.00%
NP 230,010 203,712 106,097 -59,960 -65,250 14,496 -4,884 -
  YoY % 12.91% 92.01% 276.95% 8.11% -550.12% 396.81% -
  Horiz. % -4,709.46% -4,171.01% -2,172.34% 1,227.68% 1,336.00% -296.81% 100.00%
NP to SH 230,010 203,712 106,097 -59,960 -65,250 14,496 -4,884 -
  YoY % 12.91% 92.01% 276.95% 8.11% -550.12% 396.81% -
  Horiz. % -4,709.46% -4,171.01% -2,172.34% 1,227.68% 1,336.00% -296.81% 100.00%
Tax Rate 41.24 % 16.67 % -71.10 % - % - % -8.14 % - % -
  YoY % 147.39% 123.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -506.63% -204.79% 873.46% 0.00% 0.00% 100.00% -
Total Cost 758,293 190,632 155,176 141,654 72,348 1,161 12,845 75.48%
  YoY % 297.78% 22.85% 9.55% 95.80% 6,131.52% -90.96% -
  Horiz. % 5,903.41% 1,484.09% 1,208.07% 1,102.79% 563.24% 9.04% 100.00%
Net Worth 1,238,818 1,000,584 720,498 477,557 506,739 338,112 9,116,800 -24.06%
  YoY % 23.81% 38.87% 50.87% -5.76% 49.87% -96.29% -
  Horiz. % 13.59% 10.98% 7.90% 5.24% 5.56% 3.71% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Net Worth 1,238,818 1,000,584 720,498 477,557 506,739 338,112 9,116,800 -24.06%
  YoY % 23.81% 38.87% 50.87% -5.76% 49.87% -96.29% -
  Horiz. % 13.59% 10.98% 7.90% 5.24% 5.56% 3.71% 100.00%
NOSH 1,588,228 1,588,228 1,412,742 1,061,238 921,344 463,167 16,280,000 -27.45%
  YoY % 0.00% 12.42% 33.12% 15.18% 98.92% -97.15% -
  Horiz. % 9.76% 9.76% 8.68% 6.52% 5.66% 2.85% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
NP Margin 23.27 % 51.66 % 40.61 % -73.40 % -919.27 % 92.58 % -61.35 % -
  YoY % -54.96% 27.21% 155.33% 92.02% -1,092.95% 250.90% -
  Horiz. % -37.93% -84.21% -66.19% 119.64% 1,498.40% -150.90% 100.00%
ROE 18.57 % 20.36 % 14.73 % -12.56 % -12.88 % 4.29 % -0.05 % -
  YoY % -8.79% 38.22% 217.28% 2.48% -400.23% 8,680.00% -
  Horiz. % -37,140.00% -40,720.00% -29,460.00% 25,120.00% 25,760.00% -8,580.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
RPS 62.23 24.83 18.49 7.70 0.77 3.38 0.05 167.17%
  YoY % 150.62% 34.29% 140.13% 900.00% -77.22% 6,660.00% -
  Horiz. % 124,460.00% 49,660.00% 36,980.00% 15,400.00% 1,540.00% 6,760.00% 100.00%
EPS 14.48 13.19 7.51 -5.66 -7.40 3.17 -0.03 -
  YoY % 9.78% 75.63% 232.69% 23.51% -333.44% 10,666.67% -
  Horiz. % -48,266.66% -43,966.66% -25,033.33% 18,866.67% 24,666.67% -10,566.67% 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 0.7800 0.6300 0.5100 0.4500 0.5500 0.7300 0.5600 4.68%
  YoY % 23.81% 23.53% 13.33% -18.18% -24.66% 30.36% -
  Horiz. % 139.29% 112.50% 91.07% 80.36% 98.21% 130.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
RPS 62.23 24.83 16.45 5.14 0.45 0.99 0.50 94.49%
  YoY % 150.62% 50.94% 220.04% 1,042.22% -54.55% 98.00% -
  Horiz. % 12,446.00% 4,966.00% 3,290.00% 1,028.00% 90.00% 198.00% 100.00%
EPS 14.48 13.19 6.68 -3.78 -4.11 0.91 -0.31 -
  YoY % 9.78% 97.46% 276.72% 8.03% -551.65% 393.55% -
  Horiz. % -4,670.97% -4,254.84% -2,154.84% 1,219.35% 1,325.81% -293.55% 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 0.7800 0.6300 0.4536 0.3007 0.3191 0.2129 5.7402 -24.06%
  YoY % 23.81% 38.89% 50.85% -5.77% 49.88% -96.29% -
  Horiz. % 13.59% 10.98% 7.90% 5.24% 5.56% 3.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 30/03/12 -
Price 1.0700 0.8850 0.4100 0.1800 0.7450 1.7500 1.6500 -
P/RPS 1.72 3.56 2.22 2.34 96.70 51.77 3,374.20 -64.85%
  YoY % -51.69% 60.36% -5.13% -97.58% 86.79% -98.47% -
  Horiz. % 0.05% 0.11% 0.07% 0.07% 2.87% 1.53% 100.00%
P/EPS 7.39 6.90 5.46 -3.19 -10.52 55.92 -5,500.00 -
  YoY % 7.10% 26.37% 271.16% 69.68% -118.81% 101.02% -
  Horiz. % -0.13% -0.13% -0.10% 0.06% 0.19% -1.02% 100.00%
EY 13.53 14.49 18.32 -31.39 -9.51 1.79 -0.02 -
  YoY % -6.63% -20.91% 158.36% -230.07% -631.28% 9,050.00% -
  Horiz. % -67,650.00% -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 1.37 1.40 0.80 0.40 1.35 2.40 2.95 -10.04%
  YoY % -2.14% 75.00% 100.00% -70.37% -43.75% -18.64% -
  Horiz. % 46.44% 47.46% 27.12% 13.56% 45.76% 81.36% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Date 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 24/02/14 30/05/12 -
Price 1.0100 1.1000 0.4250 0.2000 0.6250 2.1100 1.4900 -
P/RPS 1.62 4.43 2.30 2.60 81.13 62.42 3,047.00 -64.64%
  YoY % -63.43% 92.61% -11.54% -96.80% 29.97% -97.95% -
  Horiz. % 0.05% 0.15% 0.08% 0.09% 2.66% 2.05% 100.00%
P/EPS 6.97 8.58 5.66 -3.54 -8.83 67.42 -4,966.67 -
  YoY % -18.76% 51.59% 259.89% 59.91% -113.10% 101.36% -
  Horiz. % -0.14% -0.17% -0.11% 0.07% 0.18% -1.36% 100.00%
EY 14.34 11.66 17.67 -28.25 -11.33 1.48 -0.02 -
  YoY % 22.98% -34.01% 162.55% -149.34% -865.54% 7,500.00% -
  Horiz. % -71,700.00% -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 1.29 1.75 0.83 0.44 1.14 2.89 2.66 -9.50%
  YoY % -26.29% 110.84% 88.64% -61.40% -60.55% 8.65% -
  Horiz. % 48.50% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers