[HIBISCS] YoY Quarter Result on 2014-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 58,236 54,745 245 2,171 3,520 1,999 2,313 104.67% YoY % 6.38% 22,244.90% -88.71% -38.32% 76.09% -13.58% - Horiz. % 2,517.77% 2,366.84% 10.59% 93.86% 152.18% 86.42% 100.00%
PBT 9,722 7,481 4,759 -9,966 -10,133 -1,209 2,675 33.18% YoY % 29.96% 57.20% 147.75% 1.65% -738.13% -145.20% - Horiz. % 363.44% 279.66% 177.91% -372.56% -378.80% -45.20% 100.00%
Tax 1,062 72,802 -10 689 290 16 -314 - YoY % -98.54% 728,120.00% -101.45% 137.59% 1,712.50% 105.10% - Horiz. % -338.22% -23,185.35% 3.18% -219.43% -92.36% -5.10% 100.00%
NP 10,784 80,283 4,749 -9,277 -9,843 -1,193 2,361 40.11% YoY % -86.57% 1,590.52% 151.19% 5.75% -725.06% -150.53% - Horiz. % 456.76% 3,400.38% 201.14% -392.93% -416.90% -50.53% 100.00%
NP to SH 10,784 80,283 4,749 -9,277 -9,843 -1,193 2,361 40.11% YoY % -86.57% 1,590.52% 151.19% 5.75% -725.06% -150.53% - Horiz. % 456.76% 3,400.38% 201.14% -392.93% -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 11,448 13,363 3,192 -48 - YoY % 285.81% -467.01% -139.34% -14.33% 318.64% 6,750.00% - Horiz. % -98,858.33% 53,204.17% 9,383.33% -23,850.00% -27,839.58% -6,650.00% 100.00%
Net Worth 753,402 679,213 600,893 463,849 239,424 242,860 240,472 28.86% YoY % 10.92% 13.03% 29.54% 93.74% -1.41% 0.99% - Horiz. % 313.30% 282.45% 249.88% 192.89% 99.56% 100.99% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 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 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Net Worth 753,402 679,213 600,893 463,849 239,424 242,860 240,472 28.86% YoY % 10.92% 13.03% 29.54% 93.74% -1.41% 0.99% - Horiz. % 313.30% 282.45% 249.88% 192.89% 99.56% 100.99% 100.00%
NOSH 1,477,260 1,358,426 969,183 813,771 443,378 426,071 437,222 31.04% YoY % 8.75% 40.16% 19.10% 83.54% 4.06% -2.55% - Horiz. % 337.87% 310.69% 221.67% 186.12% 101.41% 97.45% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
NP Margin 18.52 % 146.65 % 1,938.37 % -427.31 % -279.63 % -59.68 % 102.08 % -31.54% YoY % -87.37% -92.43% 553.62% -52.81% -368.55% -158.46% - Horiz. % 18.14% 143.66% 1,898.87% -418.60% -273.93% -58.46% 100.00%
ROE 1.43 % 11.82 % 0.79 % -2.00 % -4.11 % -0.49 % 0.98 % 8.75% YoY % -87.90% 1,396.20% 139.50% 51.34% -738.78% -150.00% - Horiz. % 145.92% 1,206.12% 80.61% -204.08% -419.39% -50.00% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 3.94 4.03 0.03 0.27 0.79 0.47 0.53 56.11% YoY % -2.23% 13,333.33% -88.89% -65.82% 68.09% -11.32% - Horiz. % 743.40% 760.38% 5.66% 50.94% 149.06% 88.68% 100.00%
EPS 0.73 5.91 0.49 -1.14 -2.22 0.28 0.54 6.92% YoY % -87.65% 1,106.12% 142.98% 48.65% -892.86% -48.15% - Horiz. % 135.19% 1,094.44% 90.74% -211.11% -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 0.5700 0.5400 0.5700 0.5500 -1.66% YoY % 2.00% -19.35% 8.77% 5.56% -5.26% 3.64% - Horiz. % 92.73% 90.91% 112.73% 103.64% 98.18% 103.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 3.67 3.45 0.02 0.14 0.22 0.13 0.15 103.37% YoY % 6.38% 17,150.00% -85.71% -36.36% 69.23% -13.33% - Horiz. % 2,446.67% 2,300.00% 13.33% 93.33% 146.67% 86.67% 100.00%
EPS 0.68 5.05 0.30 -0.58 -0.62 -0.08 0.15 39.87% YoY % -86.53% 1,583.33% 151.72% 6.45% -675.00% -153.33% - Horiz. % 453.33% 3,366.67% 200.00% -386.67% -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 0.2921 0.1507 0.1529 0.1514 28.86% YoY % 10.92% 13.06% 29.51% 93.83% -1.44% 0.99% - Horiz. % 313.34% 282.50% 249.87% 192.93% 99.54% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 29/03/13 -
Price 0.6450 0.1950 0.6750 1.4500 1.4400 1.5100 1.4900 -
P/RPS 16.36 4.84 2,670.20 543.51 181.38 321.84 281.65 -46.84% YoY % 238.02% -99.82% 391.29% 199.65% -43.64% 14.27% - Horiz. % 5.81% 1.72% 948.06% 192.97% 64.40% 114.27% 100.00%
P/EPS 88.36 3.30 137.76 -127.19 -64.86 -539.29 275.93 -22.34% YoY % 2,577.58% -97.60% 208.31% -96.10% 87.97% -295.44% - Horiz. % 32.02% 1.20% 49.93% -46.10% -23.51% -195.44% 100.00%
EY 1.13 30.31 0.73 -0.79 -1.54 -0.19 0.36 28.91% YoY % -96.27% 4,052.05% 192.41% 48.70% -710.53% -152.78% - Horiz. % 313.89% 8,419.44% 202.78% -219.44% -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 2.54 2.67 2.65 2.71 -15.64% YoY % 223.08% -64.22% -57.09% -4.87% 0.75% -2.21% - Horiz. % 46.49% 14.39% 40.22% 93.73% 98.52% 97.79% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Date 28/11/17 25/11/16 30/11/15 27/11/14 21/08/13 27/08/12 23/05/13 -
Price 0.7350 0.3000 0.2350 1.0600 1.5000 1.7000 1.5300 -
P/RPS 18.64 7.44 929.63 397.33 188.94 362.34 289.21 -45.60% YoY % 150.54% -99.20% 133.97% 110.29% -47.86% 25.29% - Horiz. % 6.45% 2.57% 321.44% 137.38% 65.33% 125.29% 100.00%
P/EPS 100.68 5.08 47.96 -92.98 -67.57 -607.14 283.33 -20.52% YoY % 1,881.89% -89.41% 151.58% -37.61% 88.87% -314.29% - Horiz. % 35.53% 1.79% 16.93% -32.82% -23.85% -214.29% 100.00%
EY 0.99 19.70 2.09 -1.08 -1.48 -0.16 0.35 25.97% YoY % -94.97% 842.58% 293.52% 27.03% -825.00% -145.71% - Horiz. % 282.86% 5,628.57% 597.14% -308.57% -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 1.86 2.78 2.98 2.78 -13.59% YoY % 140.00% 57.89% -79.57% -33.09% -6.71% 7.19% - Horiz. % 51.80% 21.58% 13.67% 66.91% 100.00% 107.19% 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.
Comment
FY2014_Q3_30 09 14_Part AB_FINAL 27 NOV 14.pdf 
