Highlights

[HIBISCS] YoY Quarter Result on 2014-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -5.30%    YoY -     -173.38%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers