Highlights

[HIBISCS] YoY 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 -     -210.42%    YoY -     -289.04%
Quarter Report


View:


Show?  YoY % Horiz. %

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 184,627 74,465 48,717 831 6,780 5,669 15 266.26%
  YoY % 147.94% 52.85% 5,762.46% -87.74% 19.60% 37,693.33% -
  Horiz. % 1,230,846.62% 496,433.34% 324,780.00% 5,540.00% 45,200.00% 37,793.33% 100.00%
PBT 140,069 27,703 23,238 -34,257 8,215 -3,181 -1,181 -
  YoY % 405.61% 19.21% 167.83% -517.01% 358.25% -169.35% -
  Horiz. % -11,860.20% -2,345.72% -1,967.65% 2,900.68% -695.60% 269.35% 100.00%
Tax -41,318 -19,049 -4,286 -17 1,121 -429 0 -
  YoY % -116.90% -344.45% -25,111.76% -101.52% 361.31% 0.00% -
  Horiz. % 9,631.24% 4,440.33% 999.07% 3.96% -261.31% 100.00% -
NP 98,751 8,654 18,952 -34,274 9,336 -3,610 -1,181 -
  YoY % 1,041.10% -54.34% 155.30% -467.12% 358.61% -205.67% -
  Horiz. % -8,361.64% -732.77% -1,604.74% 2,902.12% -790.52% 305.67% 100.00%
NP to SH 98,751 8,654 18,952 -34,274 9,336 -3,610 -1,181 -
  YoY % 1,041.10% -54.34% 155.30% -467.12% 358.61% -205.67% -
  Horiz. % -8,361.64% -732.77% -1,604.74% 2,902.12% -790.52% 305.67% 100.00%
Tax Rate 29.50 % 68.76 % 18.44 % - % -13.65 % - % - % -
  YoY % -57.10% 272.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -216.12% -503.74% -135.09% 0.00% 100.00% - -
Total Cost 85,876 65,811 29,765 35,105 -2,556 9,279 1,196 80.24%
  YoY % 30.49% 121.10% -15.21% 1,473.44% -127.55% 675.84% -
  Horiz. % 7,180.27% 5,502.59% 2,488.71% 2,935.20% -213.71% 775.84% 100.00%
Net Worth 1,000,584 735,589 529,714 506,739 358,698 6,738,666 - -
  YoY % 36.02% 38.87% 4.53% 41.27% -94.68% 0.00% -
  Horiz. % 14.85% 10.92% 7.86% 7.52% 5.32% 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 1,000,584 735,589 529,714 506,739 358,698 6,738,666 - -
  YoY % 36.02% 38.87% 4.53% 41.27% -94.68% 0.00% -
  Horiz. % 14.85% 10.92% 7.86% 7.52% 5.32% 100.00% -
NOSH 1,588,228 1,442,333 1,177,142 921,344 491,368 12,033,333 20 373.59%
  YoY % 10.12% 22.53% 27.76% 87.51% -95.92% 60,166,568.00% -
  Horiz. % 7,941,144.00% 7,211,666.50% 5,885,714.00% 4,606,720.50% 2,456,842.25% 60,166,668.00% 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 53.49 % 11.62 % 38.90 % -4,124.43 % 137.70 % -63.68 % -7,873.33 % -
  YoY % 360.33% -70.13% 100.94% -3,095.23% 316.24% 99.19% -
  Horiz. % -0.68% -0.15% -0.49% 52.38% -1.75% 0.81% 100.00%
ROE 9.87 % 1.18 % 3.58 % -6.76 % 2.60 % -0.05 % - % -
  YoY % 736.44% -67.04% 152.96% -360.00% 5,300.00% 0.00% -
  Horiz. % -19,740.00% -2,360.00% -7,160.00% 13,520.00% -5,200.00% 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 11.62 5.16 4.14 0.09 1.38 0.05 75.00 -22.67%
  YoY % 125.19% 24.64% 4,500.00% -93.48% 2,660.00% -99.93% -
  Horiz. % 15.49% 6.88% 5.52% 0.12% 1.84% 0.07% 100.00%
EPS 6.22 0.60 1.62 -3.72 1.90 -0.03 -5,905.00 -
  YoY % 936.67% -62.96% 143.55% -295.79% 6,433.33% 100.00% -
  Horiz. % -0.11% -0.01% -0.03% 0.06% -0.03% 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 11.62 4.69 3.07 0.05 0.43 0.36 0.00 -
  YoY % 147.76% 52.77% 6,040.00% -88.37% 19.44% 0.00% -
  Horiz. % 3,227.78% 1,302.78% 852.78% 13.89% 119.44% 100.00% -
EPS 6.22 0.54 1.19 -2.16 0.59 -0.23 -0.07 -
  YoY % 1,051.85% -54.62% 155.09% -466.10% 356.52% -228.57% -
  Horiz. % -8,885.71% -771.43% -1,700.00% 3,085.71% -842.86% 328.57% 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 0.4632 0.3335 0.3191 0.2258 4.2429 - -
  YoY % 36.01% 38.89% 4.51% 41.32% -94.68% 0.00% -
  Horiz. % 14.85% 10.92% 7.86% 7.52% 5.32% 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 7.61 7.94 4.35 825.99 126.83 3,502.38 0.00 -
  YoY % -4.16% 82.53% -99.47% 551.26% -96.38% 0.00% -
  Horiz. % 0.22% 0.23% 0.12% 23.58% 3.62% 100.00% -
P/EPS 14.23 68.33 11.18 -20.03 92.11 -5,500.00 0.00 -
  YoY % -79.17% 511.18% 155.82% -121.75% 101.67% 0.00% -
  Horiz. % -0.26% -1.24% -0.20% 0.36% -1.67% 100.00% -
EY 7.03 1.46 8.94 -4.99 1.09 -0.02 0.00 -
  YoY % 381.51% -83.67% 279.16% -557.80% 5,550.00% 0.00% -
  Horiz. % -35,150.00% -7,300.00% -44,700.00% 24,950.00% -5,450.00% 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 9.46 8.23 4.83 692.95 152.92 3,162.76 0.00 -
  YoY % 14.95% 70.39% -99.30% 353.15% -95.16% 0.00% -
  Horiz. % 0.30% 0.26% 0.15% 21.91% 4.84% 100.00% -
P/EPS 17.69 70.83 12.42 -16.80 111.05 -4,966.67 0.00 -
  YoY % -75.02% 470.29% 173.93% -115.13% 102.24% 0.00% -
  Horiz. % -0.36% -1.43% -0.25% 0.34% -2.24% 100.00% -
EY 5.65 1.41 8.05 -5.95 0.90 -0.02 0.00 -
  YoY % 300.71% -82.48% 235.29% -761.11% 4,600.00% 0.00% -
  Horiz. % -28,250.00% -7,050.00% -40,250.00% 29,750.00% -4,500.00% 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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers