Highlights

[HIBISCS] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -101.08%    YoY -     -106.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 58,236 54,745 245 5,980 3,520 1,999 2,313 104.67%
  YoY % 6.38% 22,244.90% -95.90% 69.89% 76.09% -13.58% -
  Horiz. % 2,517.77% 2,366.84% 10.59% 258.54% 152.18% 86.42% 100.00%
PBT 9,722 7,481 4,759 -146 -10,133 -1,209 2,675 33.18%
  YoY % 29.96% 57.20% 3,359.59% 98.56% -738.13% -145.20% -
  Horiz. % 363.44% 279.66% 177.91% -5.46% -378.80% -45.20% 100.00%
Tax 1,062 72,802 -10 -10 290 16 -314 -
  YoY % -98.54% 728,120.00% 0.00% -103.45% 1,712.50% 105.10% -
  Horiz. % -338.22% -23,185.35% 3.18% 3.18% -92.36% -5.10% 100.00%
NP 10,784 80,283 4,749 -156 -9,843 -1,193 2,361 40.11%
  YoY % -86.57% 1,590.52% 3,144.23% 98.42% -725.06% -150.53% -
  Horiz. % 456.76% 3,400.38% 201.14% -6.61% -416.90% -50.53% 100.00%
NP to SH 10,784 80,283 4,749 -156 -9,843 -1,193 2,361 40.11%
  YoY % -86.57% 1,590.52% 3,144.23% 98.42% -725.06% -150.53% -
  Horiz. % 456.76% 3,400.38% 201.14% -6.61% -416.90% -50.53% 100.00%
Tax Rate -10.92 % -973.16 % 0.21 % - % - % - % 11.74 % -
  YoY % 98.88% -463,509.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -93.02% -8,289.27% 1.79% 0.00% 0.00% 0.00% 100.00%
Total Cost 47,452 -25,538 -4,504 6,136 13,363 3,192 -48 -
  YoY % 285.81% -467.01% -173.40% -54.08% 318.64% 6,750.00% -
  Horiz. % -98,858.33% 53,204.17% 9,383.33% -12,783.33% -27,839.58% -6,650.00% 100.00%
Net Worth 753,402 679,213 600,893 369,199 239,424 242,860 319,146 21.01%
  YoY % 10.92% 13.03% 62.76% 54.20% -1.41% -23.90% -
  Horiz. % 236.07% 212.82% 188.28% 115.68% 75.02% 76.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 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
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Net Worth 753,402 679,213 600,893 369,199 239,424 242,860 319,146 21.01%
  YoY % 10.92% 13.03% 62.76% 54.20% -1.41% -23.90% -
  Horiz. % 236.07% 212.82% 188.28% 115.68% 75.02% 76.10% 100.00%
NOSH 1,477,260 1,358,426 969,183 520,000 443,378 426,071 437,187 31.04%
  YoY % 8.75% 40.16% 86.38% 17.28% 4.06% -2.54% -
  Horiz. % 337.90% 310.72% 221.69% 118.94% 101.42% 97.46% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
NP Margin 18.52 % 146.65 % 1,938.37 % -2.61 % -279.63 % -59.68 % 102.08 % -31.54%
  YoY % -87.37% -92.43% 74,367.05% 99.07% -368.55% -158.46% -
  Horiz. % 18.14% 143.66% 1,898.87% -2.56% -273.93% -58.46% 100.00%
ROE 1.43 % 11.82 % 0.79 % -0.04 % -4.11 % -0.49 % 0.74 % 15.75%
  YoY % -87.90% 1,396.20% 2,075.00% 99.03% -738.78% -166.22% -
  Horiz. % 193.24% 1,597.30% 106.76% -5.41% -555.41% -66.22% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 3.94 4.03 0.03 1.15 0.79 0.47 0.53 56.11%
  YoY % -2.23% 13,333.33% -97.39% 45.57% 68.09% -11.32% -
  Horiz. % 743.40% 760.38% 5.66% 216.98% 149.06% 88.68% 100.00%
EPS 0.73 5.91 0.49 -0.03 -2.22 0.28 0.54 6.92%
  YoY % -87.65% 1,106.12% 1,733.33% 98.65% -892.86% -48.15% -
  Horiz. % 135.19% 1,094.44% 90.74% -5.56% -411.11% 51.85% 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 0.5100 0.5000 0.6200 0.7100 0.5400 0.5700 0.7300 -7.65%
  YoY % 2.00% -19.35% -12.68% 31.48% -5.26% -21.92% -
  Horiz. % 69.86% 68.49% 84.93% 97.26% 73.97% 78.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 3.67 3.45 0.02 0.38 0.22 0.13 0.15 103.37%
  YoY % 6.38% 17,150.00% -94.74% 72.73% 69.23% -13.33% -
  Horiz. % 2,446.67% 2,300.00% 13.33% 253.33% 146.67% 86.67% 100.00%
EPS 0.68 5.05 0.30 -0.01 -0.62 -0.08 0.15 39.87%
  YoY % -86.53% 1,583.33% 3,100.00% 98.39% -675.00% -153.33% -
  Horiz. % 453.33% 3,366.67% 200.00% -6.67% -413.33% -53.33% 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 0.4744 0.4277 0.3783 0.2325 0.1507 0.1529 0.2009 21.02%
  YoY % 10.92% 13.06% 62.71% 54.28% -1.44% -23.89% -
  Horiz. % 236.14% 212.89% 188.30% 115.73% 75.01% 76.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 28/06/13 29/06/12 29/03/13 -
Price 0.6450 0.1950 0.6750 1.8800 1.4400 1.5100 1.4900 -
P/RPS 16.36 4.84 2,670.20 163.48 181.38 321.84 281.63 -46.84%
  YoY % 238.02% -99.82% 1,533.35% -9.87% -43.64% 14.28% -
  Horiz. % 5.81% 1.72% 948.12% 58.05% 64.40% 114.28% 100.00%
P/EPS 88.36 3.30 137.76 -6,266.67 -64.86 -539.29 275.90 -22.34%
  YoY % 2,577.58% -97.60% 102.20% -9,561.84% 87.97% -295.47% -
  Horiz. % 32.03% 1.20% 49.93% -2,271.36% -23.51% -195.47% 100.00%
EY 1.13 30.31 0.73 -0.02 -1.54 -0.19 0.36 28.91%
  YoY % -96.27% 4,052.05% 3,750.00% 98.70% -710.53% -152.78% -
  Horiz. % 313.89% 8,419.44% 202.78% -5.56% -427.78% -52.78% 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 1.26 0.39 1.09 2.65 2.67 2.65 2.04 -10.15%
  YoY % 223.08% -64.22% -58.87% -0.75% 0.75% 29.90% -
  Horiz. % 61.76% 19.12% 53.43% 129.90% 130.88% 129.90% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 28/11/17 25/11/16 30/11/15 26/05/14 21/08/13 27/08/12 23/05/13 -
Price 0.7350 0.3000 0.2350 1.6200 1.5000 1.7000 1.5300 -
P/RPS 18.64 7.44 929.63 140.87 188.94 362.34 289.19 -45.60%
  YoY % 150.54% -99.20% 559.92% -25.44% -47.86% 25.29% -
  Horiz. % 6.45% 2.57% 321.46% 48.71% 65.33% 125.29% 100.00%
P/EPS 100.68 5.08 47.96 -5,400.00 -67.57 -607.14 283.31 -20.52%
  YoY % 1,881.89% -89.41% 100.89% -7,891.71% 88.87% -314.30% -
  Horiz. % 35.54% 1.79% 16.93% -1,906.04% -23.85% -214.30% 100.00%
EY 0.99 19.70 2.09 -0.02 -1.48 -0.16 0.35 25.97%
  YoY % -94.97% 842.58% 10,550.00% 98.65% -825.00% -145.71% -
  Horiz. % 282.86% 5,628.57% 597.14% -5.71% -422.86% -45.71% 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 0.60 0.38 2.28 2.78 2.98 2.10 -8.04%
  YoY % 140.00% 57.89% -83.33% -17.99% -6.71% 41.90% -
  Horiz. % 68.57% 28.57% 18.10% 108.57% 132.38% 141.90% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers