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
30/06/18 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers