Highlights

[HIBISCS] YoY Quarter Result on 2015-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -3,556.85%    YoY -     -1,440.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Revenue 165,158 76,061 62,821 955 2,508 2,379 1,870 104.71%
  YoY % 117.14% 21.08% 6,478.12% -61.92% 5.42% 27.22% -
  Horiz. % 8,831.98% 4,067.43% 3,359.41% 51.07% 134.12% 127.22% 100.00%
PBT 51,926 13,107 10,032 -164,157 -9,792 -10,634 -2,884 -
  YoY % 296.17% 30.65% 106.11% -1,576.44% 7.92% -268.72% -
  Horiz. % -1,800.49% -454.47% -347.85% 5,691.99% 339.53% 368.72% 100.00%
Tax -1,821 -2,065 643 -9 982 -24 20 -
  YoY % 11.82% -421.15% 7,244.44% -100.92% 4,191.67% -220.00% -
  Horiz. % -9,105.00% -10,325.00% 3,215.00% -45.00% 4,910.00% -120.00% 100.00%
NP 50,105 11,042 10,675 -164,166 -8,810 -10,658 -2,864 -
  YoY % 353.77% 3.44% 106.50% -1,763.41% 17.34% -272.14% -
  Horiz. % -1,749.48% -385.54% -372.73% 5,732.05% 307.61% 372.14% 100.00%
NP to SH 50,105 11,042 10,675 -164,166 -8,810 -10,658 -2,864 -
  YoY % 353.77% 3.44% 106.50% -1,763.41% 17.34% -272.14% -
  Horiz. % -1,749.48% -385.54% -372.73% 5,732.05% 307.61% 372.14% 100.00%
Tax Rate 3.51 % 15.75 % -6.41 % - % - % - % - % -
  YoY % -77.71% 345.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -54.76% -245.71% 100.00% - - - -
Total Cost 115,053 65,019 52,146 165,121 11,318 13,037 4,734 66.55%
  YoY % 76.95% 24.69% -68.42% 1,358.92% -13.19% 175.39% -
  Horiz. % 2,430.35% 1,373.45% 1,101.52% 3,487.98% 239.08% 275.39% 100.00%
Net Worth 1,159,407 765,753 731,916 432,545 366,627 506,254 237,932 28.81%
  YoY % 51.41% 4.62% 69.21% 17.98% -27.58% 112.77% -
  Horiz. % 487.28% 321.84% 307.62% 181.79% 154.09% 212.77% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 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
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Net Worth 1,159,407 765,753 731,916 432,545 366,627 506,254 237,932 28.81%
  YoY % 51.41% 4.62% 69.21% 17.98% -27.58% 112.77% -
  Horiz. % 487.28% 321.84% 307.62% 181.79% 154.09% 212.77% 100.00%
NOSH 1,588,228 1,531,506 1,407,531 1,005,919 547,204 888,166 440,615 22.75%
  YoY % 3.70% 8.81% 39.92% 83.83% -38.39% 101.57% -
  Horiz. % 360.46% 347.58% 319.45% 228.30% 124.19% 201.57% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
NP Margin 30.34 % 14.52 % 16.99 % -17,190.16 % -351.28 % -448.00 % -153.16 % -
  YoY % 108.95% -14.54% 100.10% -4,793.58% 21.59% -192.50% -
  Horiz. % -19.81% -9.48% -11.09% 11,223.66% 229.35% 292.50% 100.00%
ROE 4.32 % 1.44 % 1.46 % -37.95 % -2.40 % -2.11 % -1.20 % -
  YoY % 200.00% -1.37% 103.85% -1,481.25% -13.74% -75.83% -
  Horiz. % -360.00% -120.00% -121.67% 3,162.50% 200.00% 175.83% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 10.40 4.97 4.46 0.09 0.46 0.27 0.42 67.05%
  YoY % 109.26% 11.43% 4,855.56% -80.43% 70.37% -35.71% -
  Horiz. % 2,476.19% 1,183.33% 1,061.90% 21.43% 109.52% 64.29% 100.00%
EPS 3.15 0.72 0.76 -16.32 -1.61 -1.20 -0.65 -
  YoY % 337.50% -5.26% 104.66% -913.66% -34.17% -84.62% -
  Horiz. % -484.62% -110.77% -116.92% 2,510.77% 247.69% 184.62% 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 0.7300 0.5000 0.5200 0.4300 0.6700 0.5700 0.5400 4.94%
  YoY % 46.00% -3.85% 20.93% -35.82% 17.54% 5.56% -
  Horiz. % 135.19% 92.59% 96.30% 79.63% 124.07% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 10.40 4.79 3.96 0.06 0.16 0.15 0.12 104.09%
  YoY % 117.12% 20.96% 6,500.00% -62.50% 6.67% 25.00% -
  Horiz. % 8,666.67% 3,991.67% 3,300.00% 50.00% 133.33% 125.00% 100.00%
EPS 3.15 0.70 0.67 -10.34 -0.55 -0.67 -0.18 -
  YoY % 350.00% 4.48% 106.48% -1,780.00% 17.91% -272.22% -
  Horiz. % -1,750.00% -388.89% -372.22% 5,744.44% 305.56% 372.22% 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 0.7300 0.4821 0.4608 0.2723 0.2308 0.3188 0.1498 28.81%
  YoY % 51.42% 4.62% 69.23% 17.98% -27.60% 112.82% -
  Horiz. % 487.32% 321.83% 307.61% 181.78% 154.07% 212.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/09/12 -
Price 0.8400 0.8950 0.4100 0.2300 1.6100 0.8500 1.7600 -
P/RPS 8.08 18.02 9.19 242.26 351.28 317.34 414.70 -46.72%
  YoY % -55.16% 96.08% -96.21% -31.04% 10.70% -23.48% -
  Horiz. % 1.95% 4.35% 2.22% 58.42% 84.71% 76.52% 100.00%
P/EPS 26.63 124.13 54.06 -1.41 -100.00 -70.83 -270.77 -
  YoY % -78.55% 129.62% 3,934.04% 98.59% -41.18% 73.84% -
  Horiz. % -9.83% -45.84% -19.97% 0.52% 36.93% 26.16% 100.00%
EY 3.76 0.81 1.85 -70.96 -1.00 -1.41 -0.37 -
  YoY % 364.20% -56.22% 102.61% -6,996.00% 29.08% -281.08% -
  Horiz. % -1,016.22% -218.92% -500.00% 19,178.38% 270.27% 381.08% 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 1.15 1.79 0.79 0.53 2.40 1.49 3.26 -15.35%
  YoY % -35.75% 126.58% 49.06% -77.92% 61.07% -54.29% -
  Horiz. % 35.28% 54.91% 24.23% 16.26% 73.62% 45.71% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 23/11/12 -
Price 1.0500 0.9650 0.5450 0.1800 1.5500 0.9200 1.5700 -
P/RPS 10.10 19.43 12.21 189.60 338.18 343.47 369.93 -43.77%
  YoY % -48.02% 59.13% -93.56% -43.94% -1.54% -7.15% -
  Horiz. % 2.73% 5.25% 3.30% 51.25% 91.42% 92.85% 100.00%
P/EPS 33.28 133.84 71.86 -1.10 -96.27 -76.67 -241.54 -
  YoY % -75.13% 86.25% 6,632.73% 98.86% -25.56% 68.26% -
  Horiz. % -13.78% -55.41% -29.75% 0.46% 39.86% 31.74% 100.00%
EY 3.00 0.75 1.39 -90.67 -1.04 -1.30 -0.41 -
  YoY % 300.00% -46.04% 101.53% -8,618.27% 20.00% -217.07% -
  Horiz. % -731.71% -182.93% -339.02% 22,114.63% 253.66% 317.07% 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 1.93 1.05 0.42 2.31 1.61 2.91 -10.64%
  YoY % -25.39% 83.81% 150.00% -81.82% 43.48% -44.67% -
  Horiz. % 49.48% 66.32% 36.08% 14.43% 79.38% 55.33% 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.
 


 

335  344  535  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.025 
 MNC-PA 0.040.00 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.09-0.005 
 NETX 0.015+0.005 
 KOMARK 0.345-0.015 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers