Highlights

[HIBISCS] YoY Quarter Result on 2017-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     33.45%    YoY -     -54.34%
Quarter Report


View:


Show?  YoY % Horiz. %

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 237,069 184,627 74,465 48,717 831 6,780 5,669 67.33%
  YoY % 28.40% 147.94% 52.85% 5,762.46% -87.74% 19.60% -
  Horiz. % 4,181.85% 3,256.78% 1,313.55% 859.36% 14.66% 119.60% 100.00%
PBT 92,362 140,069 27,703 23,238 -34,257 8,215 -3,181 -
  YoY % -34.06% 405.61% 19.21% 167.83% -517.01% 358.25% -
  Horiz. % -2,903.55% -4,403.30% -870.89% -730.52% 1,076.93% -258.25% 100.00%
Tax -67,639 -41,318 -19,049 -4,286 -17 1,121 -429 100.93%
  YoY % -63.70% -116.90% -344.45% -25,111.76% -101.52% 361.31% -
  Horiz. % 15,766.67% 9,631.24% 4,440.33% 999.07% 3.96% -261.31% 100.00%
NP 24,723 98,751 8,654 18,952 -34,274 9,336 -3,610 -
  YoY % -74.96% 1,041.10% -54.34% 155.30% -467.12% 358.61% -
  Horiz. % -684.85% -2,735.48% -239.72% -524.99% 949.42% -258.61% 100.00%
NP to SH 24,723 98,751 8,654 18,952 -34,274 9,336 -3,610 -
  YoY % -74.96% 1,041.10% -54.34% 155.30% -467.12% 358.61% -
  Horiz. % -684.85% -2,735.48% -239.72% -524.99% 949.42% -258.61% 100.00%
Tax Rate 73.23 % 29.50 % 68.76 % 18.44 % - % -13.65 % - % -
  YoY % 148.24% -57.10% 272.89% 0.00% 0.00% 0.00% -
  Horiz. % -536.48% -216.12% -503.74% -135.09% 0.00% 100.00% -
Total Cost 212,346 85,876 65,811 29,765 35,105 -2,556 9,279 53.98%
  YoY % 147.27% 30.49% 121.10% -15.21% 1,473.44% -127.55% -
  Horiz. % 2,288.46% 925.49% 709.25% 320.78% 378.33% -27.55% 100.00%
Net Worth 1,238,818 1,000,584 735,589 529,714 506,739 358,698 6,738,666 -20.83%
  YoY % 23.81% 36.02% 38.87% 4.53% 41.27% -94.68% -
  Horiz. % 18.38% 14.85% 10.92% 7.86% 7.52% 5.32% 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 1,000,584 735,589 529,714 506,739 358,698 6,738,666 -20.83%
  YoY % 23.81% 36.02% 38.87% 4.53% 41.27% -94.68% -
  Horiz. % 18.38% 14.85% 10.92% 7.86% 7.52% 5.32% 100.00%
NOSH 1,588,228 1,588,228 1,442,333 1,177,142 921,344 491,368 12,033,333 -24.36%
  YoY % 0.00% 10.12% 22.53% 27.76% 87.51% -95.92% -
  Horiz. % 13.20% 13.20% 11.99% 9.78% 7.66% 4.08% 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 10.43 % 53.49 % 11.62 % 38.90 % -4,124.43 % 137.70 % -63.68 % -
  YoY % -80.50% 360.33% -70.13% 100.94% -3,095.23% 316.24% -
  Horiz. % -16.38% -84.00% -18.25% -61.09% 6,476.81% -216.24% 100.00%
ROE 2.00 % 9.87 % 1.18 % 3.58 % -6.76 % 2.60 % -0.05 % -
  YoY % -79.74% 736.44% -67.04% 152.96% -360.00% 5,300.00% -
  Horiz. % -4,000.00% -19,740.00% -2,360.00% -7,160.00% 13,520.00% -5,200.00% 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 14.93 11.62 5.16 4.14 0.09 1.38 0.05 119.43%
  YoY % 28.49% 125.19% 24.64% 4,500.00% -93.48% 2,660.00% -
  Horiz. % 29,860.00% 23,240.00% 10,320.00% 8,280.00% 180.00% 2,760.00% 100.00%
EPS 1.56 6.22 0.60 1.62 -3.72 1.90 -0.03 -
  YoY % -74.92% 936.67% -62.96% 143.55% -295.79% 6,433.33% -
  Horiz. % -5,200.00% -20,733.33% -2,000.00% -5,400.00% 12,400.00% -6,333.33% 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 0.7800 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 14.93 11.62 4.69 3.07 0.05 0.43 0.36 67.14%
  YoY % 28.49% 147.76% 52.77% 6,040.00% -88.37% 19.44% -
  Horiz. % 4,147.22% 3,227.78% 1,302.78% 852.78% 13.89% 119.44% 100.00%
EPS 1.56 6.22 0.54 1.19 -2.16 0.59 -0.23 -
  YoY % -74.92% 1,051.85% -54.62% 155.09% -466.10% 356.52% -
  Horiz. % -678.26% -2,704.35% -234.78% -517.39% 939.13% -256.52% 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 0.4632 0.3335 0.3191 0.2258 4.2429 -20.83%
  YoY % 23.81% 36.01% 38.89% 4.51% 41.32% -94.68% -
  Horiz. % 18.38% 14.85% 10.92% 7.86% 7.52% 5.32% 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 7.17 7.61 7.94 4.35 825.99 126.83 3,502.38 -57.42%
  YoY % -5.78% -4.16% 82.53% -99.47% 551.26% -96.38% -
  Horiz. % 0.20% 0.22% 0.23% 0.12% 23.58% 3.62% 100.00%
P/EPS 68.74 14.23 68.33 11.18 -20.03 92.11 -5,500.00 -
  YoY % 383.06% -79.17% 511.18% 155.82% -121.75% 101.67% -
  Horiz. % -1.25% -0.26% -1.24% -0.20% 0.36% -1.67% 100.00%
EY 1.45 7.03 1.46 8.94 -4.99 1.09 -0.02 -
  YoY % -79.37% 381.51% -83.67% 279.16% -557.80% 5,550.00% -
  Horiz. % -7,250.00% -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 1.37 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 6.77 9.46 8.23 4.83 692.95 152.92 3,162.76 -57.15%
  YoY % -28.44% 14.95% 70.39% -99.30% 353.15% -95.16% -
  Horiz. % 0.21% 0.30% 0.26% 0.15% 21.91% 4.84% 100.00%
P/EPS 64.88 17.69 70.83 12.42 -16.80 111.05 -4,966.67 -
  YoY % 266.76% -75.02% 470.29% 173.93% -115.13% 102.24% -
  Horiz. % -1.31% -0.36% -1.43% -0.25% 0.34% -2.24% 100.00%
EY 1.54 5.65 1.41 8.05 -5.95 0.90 -0.02 -
  YoY % -72.74% 300.71% -82.48% 235.29% -761.11% 4,600.00% -
  Horiz. % -7,700.00% -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 1.29 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.
 


 

244  207  526  1291 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.185-0.04 
 ARMADA 0.415+0.005 
 MESTRON 0.135+0.015 
 PERDANA 0.39+0.01 
 HSI-H8E 0.19-0.02 
 HSI-C7F 0.375+0.045 
 MTAG 0.485+0.01 
 KNM 0.440.00 
Partners & Brokers