Highlights

[HIBISCS] YoY Quarter Result on 2015-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -3.59%    YoY -     -6,977.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Revenue 75,420 69,242 31,777 1,717 3,044 2,334 2,496 72.49%
  YoY % 8.92% 117.90% 1,750.73% -43.59% 30.42% -6.49% -
  Horiz. % 3,021.63% 2,774.12% 1,273.12% 68.79% 121.96% 93.51% 100.00%
PBT 81,569 16,791 79,839 -11,017 12,648 -2,512 -2,654 -
  YoY % 385.79% -78.97% 824.69% -187.10% 603.50% 5.35% -
  Horiz. % -3,073.44% -632.67% -3,008.25% 415.11% -476.56% 94.65% 100.00%
Tax 1,566 -10,306 666 -24 -6 11 -249 -
  YoY % 115.20% -1,647.45% 2,875.00% -300.00% -154.55% 104.42% -
  Horiz. % -628.92% 4,138.96% -267.47% 9.64% 2.41% -4.42% 100.00%
NP 83,135 6,485 80,505 -11,041 12,642 -2,501 -2,903 -
  YoY % 1,181.96% -91.94% 829.15% -187.34% 605.48% 13.85% -
  Horiz. % -2,863.76% -223.39% -2,773.17% 380.33% -435.48% 86.15% 100.00%
NP to SH 83,135 6,485 80,505 -11,041 12,642 -2,501 -2,903 -
  YoY % 1,181.96% -91.94% 829.15% -187.34% 605.48% 13.85% -
  Horiz. % -2,863.76% -223.39% -2,773.17% 380.33% -435.48% 86.15% 100.00%
Tax Rate -1.92 % 61.38 % -0.83 % - % 0.05 % - % - % -
  YoY % -103.13% 7,495.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3,840.00% 122,760.00% -1,660.00% 0.00% 100.00% - -
Total Cost -7,715 62,757 -48,728 12,758 -9,598 4,835 5,399 -
  YoY % -112.29% 228.79% -481.94% 232.92% -298.51% -10.45% -
  Horiz. % -142.90% 1,162.38% -902.54% 236.30% -177.77% 89.55% 100.00%
Net Worth 874,475 749,377 505,905 520,632 271,870 236,936 - -
  YoY % 16.69% 48.13% -2.83% 91.50% 14.74% 0.00% -
  Horiz. % 369.08% 316.28% 213.52% 219.73% 114.74% 100.00% -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 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
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 874,475 749,377 505,905 520,632 271,870 236,936 - -
  YoY % 16.69% 48.13% -2.83% 91.50% 14.74% 0.00% -
  Horiz. % 369.08% 316.28% 213.52% 219.73% 114.74% 100.00% -
NOSH 1,589,956 1,441,111 1,099,795 897,642 453,118 438,771 420,724 23.69%
  YoY % 10.33% 31.03% 22.52% 98.10% 3.27% 4.29% -
  Horiz. % 377.91% 342.53% 261.40% 213.36% 107.70% 104.29% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 110.23 % 9.37 % 253.34 % -643.04 % 415.31 % -107.16 % -116.31 % -
  YoY % 1,076.41% -96.30% 139.40% -254.83% 487.56% 7.87% -
  Horiz. % -94.77% -8.06% -217.81% 552.87% -357.07% 92.13% 100.00%
ROE 9.51 % 0.87 % 15.91 % -2.12 % 4.65 % -1.06 % - % -
  YoY % 993.10% -94.53% 850.47% -145.59% 538.68% 0.00% -
  Horiz. % -897.17% -82.08% -1,500.94% 200.00% -438.68% 100.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
RPS 4.74 4.80 2.89 0.19 0.67 0.53 0.59 39.55%
  YoY % -1.25% 66.09% 1,421.05% -71.64% 26.42% -10.17% -
  Horiz. % 803.39% 813.56% 489.83% 32.20% 113.56% 89.83% 100.00%
EPS 5.26 0.45 7.32 -1.23 2.79 -0.57 -0.69 -
  YoY % 1,068.89% -93.85% 695.12% -144.09% 589.47% 17.39% -
  Horiz. % -762.32% -65.22% -1,060.87% 178.26% -404.35% 82.61% 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 0.5500 0.5200 0.4600 0.5800 0.6000 0.5400 - -
  YoY % 5.77% 13.04% -20.69% -3.33% 11.11% 0.00% -
  Horiz. % 101.85% 96.30% 85.19% 107.41% 111.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
RPS 4.75 4.36 2.00 0.11 0.19 0.15 0.16 72.00%
  YoY % 8.94% 118.00% 1,718.18% -42.11% 26.67% -6.25% -
  Horiz. % 2,968.75% 2,725.00% 1,250.00% 68.75% 118.75% 93.75% 100.00%
EPS 5.23 0.41 5.07 -0.70 0.80 -0.16 -0.18 -
  YoY % 1,175.61% -91.91% 824.29% -187.50% 600.00% 11.11% -
  Horiz. % -2,905.56% -227.78% -2,816.67% 388.89% -444.44% 88.89% 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 0.5506 0.4718 0.3185 0.3278 0.1712 0.1492 - -
  YoY % 16.70% 48.13% -2.84% 91.47% 14.75% 0.00% -
  Horiz. % 369.03% 316.22% 213.47% 219.71% 114.75% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 30/12/11 -
Price 0.8200 0.4450 0.1950 0.7650 1.8600 1.4100 0.9400 -
P/RPS 17.29 9.26 6.75 399.94 276.87 265.07 158.45 -29.84%
  YoY % 86.72% 37.19% -98.31% 44.45% 4.45% 67.29% -
  Horiz. % 10.91% 5.84% 4.26% 252.41% 174.74% 167.29% 100.00%
P/EPS 15.68 98.89 2.66 -62.20 66.67 -247.37 -136.23 -
  YoY % -84.14% 3,617.67% 104.28% -193.30% 126.95% -81.58% -
  Horiz. % -11.51% -72.59% -1.95% 45.66% -48.94% 181.58% 100.00%
EY 6.38 1.01 37.54 -1.61 1.50 -0.40 -0.73 -
  YoY % 531.68% -97.31% 2,431.68% -207.33% 475.00% 45.21% -
  Horiz. % -873.97% -138.36% -5,142.47% 220.55% -205.48% 54.79% 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 1.49 0.86 0.42 1.32 3.10 2.61 0.00 -
  YoY % 73.26% 104.76% -68.18% -57.42% 18.77% 0.00% -
  Horiz. % 57.09% 32.95% 16.09% 50.57% 118.77% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Date 28/05/18 24/05/17 31/05/16 28/05/15 20/11/13 25/02/13 - -
Price 0.8750 0.4400 0.1850 0.7150 1.9500 1.4900 0.0000 -
P/RPS 18.45 9.16 6.40 373.80 290.27 280.11 0.00 -
  YoY % 101.42% 43.12% -98.29% 28.78% 3.63% 0.00% -
  Horiz. % 6.59% 3.27% 2.28% 133.45% 103.63% 100.00% -
P/EPS 16.73 97.78 2.53 -58.13 69.89 -261.40 0.00 -
  YoY % -82.89% 3,764.82% 104.35% -183.17% 126.74% 0.00% -
  Horiz. % -6.40% -37.41% -0.97% 22.24% -26.74% 100.00% -
EY 5.98 1.02 39.57 -1.72 1.43 -0.38 0.00 -
  YoY % 486.27% -97.42% 2,400.58% -220.28% 476.32% 0.00% -
  Horiz. % -1,573.68% -268.42% -10,413.16% 452.63% -376.32% 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 1.59 0.85 0.40 1.23 3.25 2.76 0.00 -
  YoY % 87.06% 112.50% -67.48% -62.15% 17.75% 0.00% -
  Horiz. % 57.61% 30.80% 14.49% 44.57% 117.75% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers