Highlights

[HIBISCS] YoY Cumulative Quarter Result on 2014-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -114.89%    YoY -     -237.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 134,297 117,566 1,200 4,550 3,869 2,292 0 -
  YoY % 14.23% 9,697.17% -73.63% 17.60% 68.80% 0.00% -
  Horiz. % 5,859.38% 5,129.41% 52.36% 198.52% 168.80% 100.00% -
PBT 22,829 17,513 -159,398 -20,600 -4,093 -1,177 -13 -
  YoY % 30.35% 110.99% -673.78% -403.30% -247.75% -8,953.85% -
  Horiz. % -175,607.69% -134,715.38% 1,226,138.50% 158,461.53% 31,484.62% 9,053.85% 100.00%
Tax -1,003 73,445 -19 665 36 -97 0 -
  YoY % -101.37% 386,652.62% -102.86% 1,747.22% 137.11% 0.00% -
  Horiz. % 1,034.02% -75,716.50% 19.59% -685.57% -37.11% 100.00% -
NP 21,826 90,958 -159,417 -19,935 -4,057 -1,274 -13 -
  YoY % -76.00% 157.06% -699.68% -391.37% -218.45% -9,700.00% -
  Horiz. % -167,892.31% -699,676.88% 1,226,284.62% 153,346.16% 31,207.69% 9,800.00% 100.00%
NP to SH 21,826 90,958 -159,417 -19,935 -4,057 -1,274 -13 -
  YoY % -76.00% 157.06% -699.68% -391.37% -218.45% -9,700.00% -
  Horiz. % -167,892.31% -699,676.88% 1,226,284.62% 153,346.16% 31,207.69% 9,800.00% 100.00%
Tax Rate 4.39 % -419.37 % - % - % - % - % - % -
  YoY % 101.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.05% 100.00% - - - - -
Total Cost 112,471 26,608 160,617 24,485 7,926 3,566 13 248.73%
  YoY % 322.70% -83.43% 555.98% 208.92% 122.27% 27,330.77% -
  Horiz. % 865,161.50% 204,676.92% 1,235,515.38% 188,346.16% 60,969.23% 27,430.77% 100.00%
Net Worth 765,753 731,916 423,666 382,104 233,061 7,261,800 - -
  YoY % 4.62% 72.76% 10.88% 63.95% -96.79% 0.00% -
  Horiz. % 10.54% 10.08% 5.83% 5.26% 3.21% 100.00% -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 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
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 765,753 731,916 423,666 382,104 233,061 7,261,800 - -
  YoY % 4.62% 72.76% 10.88% 63.95% -96.79% 0.00% -
  Horiz. % 10.54% 10.08% 5.83% 5.26% 3.21% 100.00% -
NOSH 1,531,506 1,407,531 985,271 694,735 431,595 12,740,000 20 368.40%
  YoY % 8.81% 42.86% 41.82% 60.97% -96.61% 61,249,900.00% -
  Horiz. % 7,363,009.50% 6,766,976.00% 4,736,884.50% 3,340,075.00% 2,074,979.50% 61,250,000.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.25 % 77.37 % -13,284.75 % -438.13 % -104.86 % -55.58 % 0.00 % -
  YoY % -79.00% 100.58% -2,932.15% -317.82% -88.66% 0.00% -
  Horiz. % -29.24% -139.20% 23,902.03% 788.29% 188.66% 100.00% -
ROE 2.85 % 12.43 % -37.63 % -5.22 % -1.74 % -0.02 % - % -
  YoY % -77.07% 133.03% -620.88% -200.00% -8,600.00% 0.00% -
  Horiz. % -14,250.00% -62,150.00% 188,150.02% 26,100.00% 8,700.00% 100.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.77 8.35 0.12 0.65 0.90 0.02 - -
  YoY % 5.03% 6,858.33% -81.54% -27.78% 4,400.00% 0.00% -
  Horiz. % 43,850.00% 41,750.00% 600.00% 3,250.00% 4,500.00% 100.00% -
EPS 1.45 6.54 -16.18 -2.87 -0.94 -0.01 -62.50 -
  YoY % -77.83% 140.42% -463.76% -205.32% -9,300.00% 99.98% -
  Horiz. % -2.32% -10.46% 25.89% 4.59% 1.50% 0.02% 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 0.5000 0.5200 0.4300 0.5500 0.5400 0.5700 - -
  YoY % -3.85% 20.93% -21.82% 1.85% -5.26% 0.00% -
  Horiz. % 87.72% 91.23% 75.44% 96.49% 94.74% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.46 7.40 0.08 0.29 0.24 0.14 - -
  YoY % 14.32% 9,150.00% -72.41% 20.83% 71.43% 0.00% -
  Horiz. % 6,042.86% 5,285.71% 57.14% 207.14% 171.43% 100.00% -
EPS 1.37 5.73 -10.04 -1.26 -0.26 -0.08 0.00 -
  YoY % -76.09% 157.07% -696.83% -384.62% -225.00% 0.00% -
  Horiz. % -1,712.50% -7,162.50% 12,550.00% 1,575.00% 325.00% 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 0.4821 0.4608 0.2668 0.2406 0.1467 4.5723 - -
  YoY % 4.62% 72.71% 10.89% 64.01% -96.79% 0.00% -
  Horiz. % 10.54% 10.08% 5.84% 5.26% 3.21% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11 - -
Price 0.8950 0.4100 0.2300 0.8500 1.7600 0.5500 0.0000 -
P/RPS 10.21 4.91 188.84 129.79 196.33 3,057.16 0.00 -
  YoY % 107.94% -97.40% 45.50% -33.89% -93.58% 0.00% -
  Horiz. % 0.33% 0.16% 6.18% 4.25% 6.42% 100.00% -
P/EPS 62.80 6.34 -1.42 -29.62 -187.23 -5,500.00 0.00 -
  YoY % 890.54% 546.48% 95.21% 84.18% 96.60% 0.00% -
  Horiz. % -1.14% -0.12% 0.03% 0.54% 3.40% 100.00% -
EY 1.59 15.76 -70.35 -3.38 -0.53 -0.02 0.00 -
  YoY % -89.91% 122.40% -1,981.36% -537.74% -2,550.00% 0.00% -
  Horiz. % -7,950.00% -78,800.00% 351,750.00% 16,900.00% 2,650.00% 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 1.79 0.79 0.53 1.55 3.26 0.96 0.00 -
  YoY % 126.58% 49.06% -65.81% -52.45% 239.58% 0.00% -
  Horiz. % 186.46% 82.29% 55.21% 161.46% 339.58% 100.00% -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 21/02/18 22/02/17 29/02/16 27/02/15 23/11/12 02/02/12 - -
Price 0.9650 0.5450 0.1800 0.9200 1.5700 1.5500 0.0000 -
P/RPS 11.00 6.52 147.79 140.47 175.14 8,615.62 0.00 -
  YoY % 68.71% -95.59% 5.21% -19.80% -97.97% 0.00% -
  Horiz. % 0.13% 0.08% 1.72% 1.63% 2.03% 100.00% -
P/EPS 67.71 8.43 -1.11 -32.06 -167.02 -15,500.00 0.00 -
  YoY % 703.20% 859.46% 96.54% 80.80% 98.92% 0.00% -
  Horiz. % -0.44% -0.05% 0.01% 0.21% 1.08% 100.00% -
EY 1.48 11.86 -89.89 -3.12 -0.60 -0.01 0.00 -
  YoY % -87.52% 113.19% -2,781.09% -420.00% -5,900.00% 0.00% -
  Horiz. % -14,800.00% -118,600.00% 898,900.00% 31,200.00% 6,000.00% 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 1.93 1.05 0.42 1.67 2.91 2.72 0.00 -
  YoY % 83.81% 150.00% -74.85% -42.61% 6.99% 0.00% -
  Horiz. % 70.96% 38.60% 15.44% 61.40% 106.99% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS