Highlights

[HIBISCS] YoY Quarter Result on 2016-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     323.61%    YoY -     1,590.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Revenue 359,955 58,236 54,745 245 5,980 2,171 3,520 141.24%
  YoY % 518.10% 6.38% 22,244.90% -95.90% 175.45% -38.32% -
  Horiz. % 10,225.99% 1,654.43% 1,555.26% 6.96% 169.89% 61.68% 100.00%
PBT 165,210 9,722 7,481 4,759 -146 -9,966 -10,133 -
  YoY % 1,599.34% 29.96% 57.20% 3,359.59% 98.54% 1.65% -
  Horiz. % -1,630.42% -95.94% -73.83% -46.97% 1.44% 98.35% 100.00%
Tax -65,209 1,062 72,802 -10 -10 689 290 -
  YoY % -6,240.21% -98.54% 728,120.00% 0.00% -101.45% 137.59% -
  Horiz. % -22,485.86% 366.21% 25,104.14% -3.45% -3.45% 237.59% 100.00%
NP 100,001 10,784 80,283 4,749 -156 -9,277 -9,843 -
  YoY % 827.31% -86.57% 1,590.52% 3,144.23% 98.32% 5.75% -
  Horiz. % -1,015.96% -109.56% -815.64% -48.25% 1.58% 94.25% 100.00%
NP to SH 100,001 10,784 80,283 4,749 -156 -9,277 -9,843 -
  YoY % 827.31% -86.57% 1,590.52% 3,144.23% 98.32% 5.75% -
  Horiz. % -1,015.96% -109.56% -815.64% -48.25% 1.58% 94.25% 100.00%
Tax Rate 39.47 % -10.92 % -973.16 % 0.21 % - % - % - % -
  YoY % 461.45% 98.88% -463,509.53% 0.00% 0.00% 0.00% -
  Horiz. % 18,795.24% -5,200.00% -463,409.53% 100.00% - - -
Total Cost 259,954 47,452 -25,538 -4,504 6,136 11,448 13,363 75.91%
  YoY % 447.83% 285.81% -467.01% -173.40% -46.40% -14.33% -
  Horiz. % 1,945.33% 355.10% -191.11% -33.71% 45.92% 85.67% 100.00%
Net Worth 1,111,760 753,402 679,213 600,893 369,199 463,849 239,424 33.94%
  YoY % 47.57% 10.92% 13.03% 62.76% -20.41% 93.74% -
  Horiz. % 464.35% 314.67% 283.69% 250.97% 154.20% 193.74% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 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
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Net Worth 1,111,760 753,402 679,213 600,893 369,199 463,849 239,424 33.94%
  YoY % 47.57% 10.92% 13.03% 62.76% -20.41% 93.74% -
  Horiz. % 464.35% 314.67% 283.69% 250.97% 154.20% 193.74% 100.00%
NOSH 1,588,228 1,477,260 1,358,426 969,183 520,000 813,771 443,378 27.48%
  YoY % 7.51% 8.75% 40.16% 86.38% -36.10% 83.54% -
  Horiz. % 358.21% 333.18% 306.38% 218.59% 117.28% 183.54% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
NP Margin 27.78 % 18.52 % 146.65 % 1,938.37 % -2.61 % -427.31 % -279.63 % -
  YoY % 50.00% -87.37% -92.43% 74,367.05% 99.39% -52.81% -
  Horiz. % -9.93% -6.62% -52.44% -693.19% 0.93% 152.81% 100.00%
ROE 8.99 % 1.43 % 11.82 % 0.79 % -0.04 % -2.00 % -4.11 % -
  YoY % 528.67% -87.90% 1,396.20% 2,075.00% 98.00% 51.34% -
  Horiz. % -218.73% -34.79% -287.59% -19.22% 0.97% 48.66% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
RPS 22.66 3.94 4.03 0.03 1.15 0.27 0.79 89.40%
  YoY % 475.13% -2.23% 13,333.33% -97.39% 325.93% -65.82% -
  Horiz. % 2,868.35% 498.73% 510.13% 3.80% 145.57% 34.18% 100.00%
EPS 6.30 0.73 5.91 0.49 -0.03 -1.14 -2.22 -
  YoY % 763.01% -87.65% 1,106.12% 1,733.33% 97.37% 48.65% -
  Horiz. % -283.78% -32.88% -266.22% -22.07% 1.35% 51.35% 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 0.7000 0.5100 0.5000 0.6200 0.7100 0.5700 0.5400 5.06%
  YoY % 37.25% 2.00% -19.35% -12.68% 24.56% 5.56% -
  Horiz. % 129.63% 94.44% 92.59% 114.81% 131.48% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
RPS 22.66 3.67 3.45 0.02 0.38 0.14 0.22 141.57%
  YoY % 517.44% 6.38% 17,150.00% -94.74% 171.43% -36.36% -
  Horiz. % 10,300.00% 1,668.18% 1,568.18% 9.09% 172.73% 63.64% 100.00%
EPS 6.30 0.68 5.05 0.30 -0.01 -0.58 -0.62 -
  YoY % 826.47% -86.53% 1,583.33% 3,100.00% 98.28% 6.45% -
  Horiz. % -1,016.13% -109.68% -814.52% -48.39% 1.61% 93.55% 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 0.7000 0.4744 0.4277 0.3783 0.2325 0.2921 0.1507 33.95%
  YoY % 47.55% 10.92% 13.06% 62.71% -20.40% 93.83% -
  Horiz. % 464.50% 314.80% 283.81% 251.03% 154.28% 193.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 28/06/13 -
Price 1.2600 0.6450 0.1950 0.6750 1.8800 1.4500 1.4400 -
P/RPS 5.56 16.36 4.84 2,670.20 163.48 543.51 181.38 -48.48%
  YoY % -66.01% 238.02% -99.82% 1,533.35% -69.92% 199.65% -
  Horiz. % 3.07% 9.02% 2.67% 1,472.16% 90.13% 299.65% 100.00%
P/EPS 20.01 88.36 3.30 137.76 -6,266.67 -127.19 -64.86 -
  YoY % -77.35% 2,577.58% -97.60% 102.20% -4,827.01% -96.10% -
  Horiz. % -30.85% -136.23% -5.09% -212.40% 9,661.84% 196.10% 100.00%
EY 5.00 1.13 30.31 0.73 -0.02 -0.79 -1.54 -
  YoY % 342.48% -96.27% 4,052.05% 3,750.00% 97.47% 48.70% -
  Horiz. % -324.68% -73.38% -1,968.18% -47.40% 1.30% 51.30% 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 1.80 1.26 0.39 1.09 2.65 2.54 2.67 -7.23%
  YoY % 42.86% 223.08% -64.22% -58.87% 4.33% -4.87% -
  Horiz. % 67.42% 47.19% 14.61% 40.82% 99.25% 95.13% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Date 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 27/11/14 21/08/13 -
Price 0.9850 0.7350 0.3000 0.2350 1.6200 1.0600 1.5000 -
P/RPS 4.35 18.64 7.44 929.63 140.87 397.33 188.94 -51.21%
  YoY % -76.66% 150.54% -99.20% 559.92% -64.55% 110.29% -
  Horiz. % 2.30% 9.87% 3.94% 492.02% 74.56% 210.29% 100.00%
P/EPS 15.64 100.68 5.08 47.96 -5,400.00 -92.98 -67.57 -
  YoY % -84.47% 1,881.89% -89.41% 100.89% -5,707.70% -37.61% -
  Horiz. % -23.15% -149.00% -7.52% -70.98% 7,991.71% 137.61% 100.00%
EY 6.39 0.99 19.70 2.09 -0.02 -1.08 -1.48 -
  YoY % 545.45% -94.97% 842.58% 10,550.00% 98.15% 27.03% -
  Horiz. % -431.76% -66.89% -1,331.08% -141.22% 1.35% 72.97% 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 1.41 1.44 0.60 0.38 2.28 1.86 2.78 -12.12%
  YoY % -2.08% 140.00% 57.89% -83.33% 22.58% -33.09% -
  Horiz. % 50.72% 51.80% 21.58% 13.67% 82.01% 66.91% 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.
 


 

1918 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.300.00 
 PUC 0.070.00 
 WILLOW 0.4450.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.150.00 
Partners & Brokers