Highlights

[HIBISCS] YoY Quarter Result on 2014-03-31 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -101.67%    YoY -     -106.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 58,236 54,745 245 5,980 3,520 1,999 2,313 104.67%
  YoY % 6.38% 22,244.90% -95.90% 69.89% 76.09% -13.58% -
  Horiz. % 2,517.77% 2,366.84% 10.59% 258.54% 152.18% 86.42% 100.00%
PBT 9,722 7,481 4,759 -146 -10,133 -1,209 2,675 33.18%
  YoY % 29.96% 57.20% 3,359.59% 98.56% -738.13% -145.20% -
  Horiz. % 363.44% 279.66% 177.91% -5.46% -378.80% -45.20% 100.00%
Tax 1,062 72,802 -10 -10 290 16 -314 -
  YoY % -98.54% 728,120.00% 0.00% -103.45% 1,712.50% 105.10% -
  Horiz. % -338.22% -23,185.35% 3.18% 3.18% -92.36% -5.10% 100.00%
NP 10,784 80,283 4,749 -156 -9,843 -1,193 2,361 40.11%
  YoY % -86.57% 1,590.52% 3,144.23% 98.42% -725.06% -150.53% -
  Horiz. % 456.76% 3,400.38% 201.14% -6.61% -416.90% -50.53% 100.00%
NP to SH 10,784 80,283 4,749 -156 -9,843 -1,193 2,361 40.11%
  YoY % -86.57% 1,590.52% 3,144.23% 98.42% -725.06% -150.53% -
  Horiz. % 456.76% 3,400.38% 201.14% -6.61% -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 6,136 13,363 3,192 -48 -
  YoY % 285.81% -467.01% -173.40% -54.08% 318.64% 6,750.00% -
  Horiz. % -98,858.33% 53,204.17% 9,383.33% -12,783.33% -27,839.58% -6,650.00% 100.00%
Net Worth 753,402 679,213 600,893 369,199 239,424 242,860 240,472 28.86%
  YoY % 10.92% 13.03% 62.76% 54.20% -1.41% 0.99% -
  Horiz. % 313.30% 282.45% 249.88% 153.53% 99.56% 100.99% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 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 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Net Worth 753,402 679,213 600,893 369,199 239,424 242,860 240,472 28.86%
  YoY % 10.92% 13.03% 62.76% 54.20% -1.41% 0.99% -
  Horiz. % 313.30% 282.45% 249.88% 153.53% 99.56% 100.99% 100.00%
NOSH 1,477,260 1,358,426 969,183 520,000 443,378 426,071 437,222 31.04%
  YoY % 8.75% 40.16% 86.38% 17.28% 4.06% -2.55% -
  Horiz. % 337.87% 310.69% 221.67% 118.93% 101.41% 97.45% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
NP Margin 18.52 % 146.65 % 1,938.37 % -2.61 % -279.63 % -59.68 % 102.08 % -31.54%
  YoY % -87.37% -92.43% 74,367.05% 99.07% -368.55% -158.46% -
  Horiz. % 18.14% 143.66% 1,898.87% -2.56% -273.93% -58.46% 100.00%
ROE 1.43 % 11.82 % 0.79 % -0.04 % -4.11 % -0.49 % 0.98 % 8.75%
  YoY % -87.90% 1,396.20% 2,075.00% 99.03% -738.78% -150.00% -
  Horiz. % 145.92% 1,206.12% 80.61% -4.08% -419.39% -50.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 3.94 4.03 0.03 1.15 0.79 0.47 0.53 56.11%
  YoY % -2.23% 13,333.33% -97.39% 45.57% 68.09% -11.32% -
  Horiz. % 743.40% 760.38% 5.66% 216.98% 149.06% 88.68% 100.00%
EPS 0.73 5.91 0.49 -0.03 -2.22 0.28 0.54 6.92%
  YoY % -87.65% 1,106.12% 1,733.33% 98.65% -892.86% -48.15% -
  Horiz. % 135.19% 1,094.44% 90.74% -5.56% -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 0.7100 0.5400 0.5700 0.5500 -1.66%
  YoY % 2.00% -19.35% -12.68% 31.48% -5.26% 3.64% -
  Horiz. % 92.73% 90.91% 112.73% 129.09% 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 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 3.67 3.45 0.02 0.38 0.22 0.13 0.15 103.37%
  YoY % 6.38% 17,150.00% -94.74% 72.73% 69.23% -13.33% -
  Horiz. % 2,446.67% 2,300.00% 13.33% 253.33% 146.67% 86.67% 100.00%
EPS 0.68 5.05 0.30 -0.01 -0.62 -0.08 0.15 39.87%
  YoY % -86.53% 1,583.33% 3,100.00% 98.39% -675.00% -153.33% -
  Horiz. % 453.33% 3,366.67% 200.00% -6.67% -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 0.2325 0.1507 0.1529 0.1514 28.86%
  YoY % 10.92% 13.06% 62.71% 54.28% -1.44% 0.99% -
  Horiz. % 313.34% 282.50% 249.87% 153.57% 99.54% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 28/06/13 29/06/12 29/03/13 -
Price 0.6450 0.1950 0.6750 1.8800 1.4400 1.5100 1.4900 -
P/RPS 16.36 4.84 2,670.20 163.48 181.38 321.84 281.65 -46.84%
  YoY % 238.02% -99.82% 1,533.35% -9.87% -43.64% 14.27% -
  Horiz. % 5.81% 1.72% 948.06% 58.04% 64.40% 114.27% 100.00%
P/EPS 88.36 3.30 137.76 -6,266.67 -64.86 -539.29 275.93 -22.34%
  YoY % 2,577.58% -97.60% 102.20% -9,561.84% 87.97% -295.44% -
  Horiz. % 32.02% 1.20% 49.93% -2,271.11% -23.51% -195.44% 100.00%
EY 1.13 30.31 0.73 -0.02 -1.54 -0.19 0.36 28.91%
  YoY % -96.27% 4,052.05% 3,750.00% 98.70% -710.53% -152.78% -
  Horiz. % 313.89% 8,419.44% 202.78% -5.56% -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 2.65 2.67 2.65 2.71 -15.64%
  YoY % 223.08% -64.22% -58.87% -0.75% 0.75% -2.21% -
  Horiz. % 46.49% 14.39% 40.22% 97.79% 98.52% 97.79% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 28/11/17 25/11/16 30/11/15 26/05/14 21/08/13 27/08/12 23/05/13 -
Price 0.7350 0.3000 0.2350 1.6200 1.5000 1.7000 1.5300 -
P/RPS 18.64 7.44 929.63 140.87 188.94 362.34 289.21 -45.60%
  YoY % 150.54% -99.20% 559.92% -25.44% -47.86% 25.29% -
  Horiz. % 6.45% 2.57% 321.44% 48.71% 65.33% 125.29% 100.00%
P/EPS 100.68 5.08 47.96 -5,400.00 -67.57 -607.14 283.33 -20.52%
  YoY % 1,881.89% -89.41% 100.89% -7,891.71% 88.87% -314.29% -
  Horiz. % 35.53% 1.79% 16.93% -1,905.90% -23.85% -214.29% 100.00%
EY 0.99 19.70 2.09 -0.02 -1.48 -0.16 0.35 25.97%
  YoY % -94.97% 842.58% 10,550.00% 98.65% -825.00% -145.71% -
  Horiz. % 282.86% 5,628.57% 597.14% -5.71% -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 2.28 2.78 2.98 2.78 -13.59%
  YoY % 140.00% 57.89% -83.33% -17.99% -6.71% 7.19% -
  Horiz. % 51.80% 21.58% 13.67% 82.01% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers