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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Revenue 159,299 359,955 58,236 54,745 245 5,980 2,171 136.00%
  YoY % -55.74% 518.10% 6.38% 22,244.90% -95.90% 175.45% -
  Horiz. % 7,337.59% 16,580.15% 2,682.45% 2,521.65% 11.29% 275.45% 100.00%
PBT 38,644 165,210 9,722 7,481 4,759 -146 -9,966 -
  YoY % -76.61% 1,599.34% 29.96% 57.20% 3,359.59% 98.54% -
  Horiz. % -387.76% -1,657.74% -97.55% -75.07% -47.75% 1.46% 100.00%
Tax -22,416 -65,209 1,062 72,802 -10 -10 689 -
  YoY % 65.62% -6,240.21% -98.54% 728,120.00% 0.00% -101.45% -
  Horiz. % -3,253.41% -9,464.30% 154.14% 10,566.33% -1.45% -1.45% 100.00%
NP 16,228 100,001 10,784 80,283 4,749 -156 -9,277 -
  YoY % -83.77% 827.31% -86.57% 1,590.52% 3,144.23% 98.32% -
  Horiz. % -174.93% -1,077.95% -116.24% -865.40% -51.19% 1.68% 100.00%
NP to SH 16,228 100,001 10,784 80,283 4,749 -156 -9,277 -
  YoY % -83.77% 827.31% -86.57% 1,590.52% 3,144.23% 98.32% -
  Horiz. % -174.93% -1,077.95% -116.24% -865.40% -51.19% 1.68% 100.00%
Tax Rate 58.01 % 39.47 % -10.92 % -973.16 % 0.21 % - % - % -
  YoY % 46.97% 461.45% 98.88% -463,509.53% 0.00% 0.00% -
  Horiz. % 27,623.81% 18,795.24% -5,200.00% -463,409.53% 100.00% - -
Total Cost 143,071 259,954 47,452 -25,538 -4,504 6,136 11,448 65.67%
  YoY % -44.96% 447.83% 285.81% -467.01% -173.40% -46.40% -
  Horiz. % 1,249.75% 2,270.74% 414.50% -223.08% -39.34% 53.60% 100.00%
Net Worth 1,254,700 1,111,760 753,402 679,213 600,893 369,199 463,849 22.01%
  YoY % 12.86% 47.57% 10.92% 13.03% 62.76% -20.41% -
  Horiz. % 270.50% 239.68% 162.42% 146.43% 129.54% 79.59% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Net Worth 1,254,700 1,111,760 753,402 679,213 600,893 369,199 463,849 22.01%
  YoY % 12.86% 47.57% 10.92% 13.03% 62.76% -20.41% -
  Horiz. % 270.50% 239.68% 162.42% 146.43% 129.54% 79.59% 100.00%
NOSH 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 813,771 14.30%
  YoY % 0.00% 7.51% 8.75% 40.16% 86.38% -36.10% -
  Horiz. % 195.17% 195.17% 181.53% 166.93% 119.10% 63.90% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
NP Margin 10.19 % 27.78 % 18.52 % 146.65 % 1,938.37 % -2.61 % -427.31 % -
  YoY % -63.32% 50.00% -87.37% -92.43% 74,367.05% 99.39% -
  Horiz. % -2.38% -6.50% -4.33% -34.32% -453.62% 0.61% 100.00%
ROE 1.29 % 8.99 % 1.43 % 11.82 % 0.79 % -0.04 % -2.00 % -
  YoY % -85.65% 528.67% -87.90% 1,396.20% 2,075.00% 98.00% -
  Horiz. % -64.50% -449.50% -71.50% -591.00% -39.50% 2.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
RPS 10.03 22.66 3.94 4.03 0.03 1.15 0.27 105.98%
  YoY % -55.74% 475.13% -2.23% 13,333.33% -97.39% 325.93% -
  Horiz. % 3,714.81% 8,392.59% 1,459.26% 1,492.59% 11.11% 425.93% 100.00%
EPS 1.02 6.30 0.73 5.91 0.49 -0.03 -1.14 -
  YoY % -83.81% 763.01% -87.65% 1,106.12% 1,733.33% 97.37% -
  Horiz. % -89.47% -552.63% -64.04% -518.42% -42.98% 2.63% 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 0.7900 0.7000 0.5100 0.5000 0.6200 0.7100 0.5700 6.74%
  YoY % 12.86% 37.25% 2.00% -19.35% -12.68% 24.56% -
  Horiz. % 138.60% 122.81% 89.47% 87.72% 108.77% 124.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
RPS 10.03 22.66 3.67 3.45 0.02 0.38 0.14 134.87%
  YoY % -55.74% 517.44% 6.38% 17,150.00% -94.74% 171.43% -
  Horiz. % 7,164.29% 16,185.71% 2,621.43% 2,464.29% 14.29% 271.43% 100.00%
EPS 1.02 6.30 0.68 5.05 0.30 -0.01 -0.58 -
  YoY % -83.81% 826.47% -86.53% 1,583.33% 3,100.00% 98.28% -
  Horiz. % -175.86% -1,086.21% -117.24% -870.69% -51.72% 1.72% 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 0.7900 0.7000 0.4744 0.4277 0.3783 0.2325 0.2921 22.00%
  YoY % 12.86% 47.55% 10.92% 13.06% 62.71% -20.40% -
  Horiz. % 270.46% 239.64% 162.41% 146.42% 129.51% 79.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 -
Price 0.9550 1.2600 0.6450 0.1950 0.6750 1.8800 1.4500 -
P/RPS 9.52 5.56 16.36 4.84 2,670.20 163.48 543.51 -55.45%
  YoY % 71.22% -66.01% 238.02% -99.82% 1,533.35% -69.92% -
  Horiz. % 1.75% 1.02% 3.01% 0.89% 491.29% 30.08% 100.00%
P/EPS 93.47 20.01 88.36 3.30 137.76 -6,266.67 -127.19 -
  YoY % 367.12% -77.35% 2,577.58% -97.60% 102.20% -4,827.01% -
  Horiz. % -73.49% -15.73% -69.47% -2.59% -108.31% 4,927.01% 100.00%
EY 1.07 5.00 1.13 30.31 0.73 -0.02 -0.79 -
  YoY % -78.60% 342.48% -96.27% 4,052.05% 3,750.00% 97.47% -
  Horiz. % -135.44% -632.91% -143.04% -3,836.71% -92.41% 2.53% 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 1.21 1.80 1.26 0.39 1.09 2.65 2.54 -13.78%
  YoY % -32.78% 42.86% 223.08% -64.22% -58.87% 4.33% -
  Horiz. % 47.64% 70.87% 49.61% 15.35% 42.91% 104.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Date 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 27/11/14 -
Price 0.9150 0.9850 0.7350 0.3000 0.2350 1.6200 1.0600 -
P/RPS 9.12 4.35 18.64 7.44 929.63 140.87 397.33 -52.97%
  YoY % 109.66% -76.66% 150.54% -99.20% 559.92% -64.55% -
  Horiz. % 2.30% 1.09% 4.69% 1.87% 233.97% 35.45% 100.00%
P/EPS 89.55 15.64 100.68 5.08 47.96 -5,400.00 -92.98 -
  YoY % 472.57% -84.47% 1,881.89% -89.41% 100.89% -5,707.70% -
  Horiz. % -96.31% -16.82% -108.28% -5.46% -51.58% 5,807.70% 100.00%
EY 1.12 6.39 0.99 19.70 2.09 -0.02 -1.08 -
  YoY % -82.47% 545.45% -94.97% 842.58% 10,550.00% 98.15% -
  Horiz. % -103.70% -591.67% -91.67% -1,824.07% -193.52% 1.85% 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 1.16 1.41 1.44 0.60 0.38 2.28 1.86 -9.01%
  YoY % -17.73% -2.08% 140.00% 57.89% -83.33% 22.58% -
  Horiz. % 62.37% 75.81% 77.42% 32.26% 20.43% 122.58% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers