Highlights

[HIBISCS] YoY Quarter Result on 2016-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     149.04%    YoY -     829.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Revenue 226,121 75,420 69,242 31,777 1,717 3,044 2,334 107.89%
  YoY % 199.82% 8.92% 117.90% 1,750.73% -43.59% 30.42% -
  Horiz. % 9,688.13% 3,231.36% 2,966.67% 1,361.48% 73.56% 130.42% 100.00%
PBT 81,969 81,569 16,791 79,839 -11,017 12,648 -2,512 -
  YoY % 0.49% 385.79% -78.97% 824.69% -187.10% 603.50% -
  Horiz. % -3,263.10% -3,247.17% -668.43% -3,178.30% 438.57% -503.50% 100.00%
Tax -26,788 1,566 -10,306 666 -24 -6 11 -
  YoY % -1,810.60% 115.20% -1,647.45% 2,875.00% -300.00% -154.55% -
  Horiz. % -243,527.27% 14,236.36% -93,690.91% 6,054.55% -218.18% -54.55% 100.00%
NP 55,181 83,135 6,485 80,505 -11,041 12,642 -2,501 -
  YoY % -33.62% 1,181.96% -91.94% 829.15% -187.34% 605.48% -
  Horiz. % -2,206.36% -3,324.07% -259.30% -3,218.91% 441.46% -505.48% 100.00%
NP to SH 55,181 83,135 6,485 80,505 -11,041 12,642 -2,501 -
  YoY % -33.62% 1,181.96% -91.94% 829.15% -187.34% 605.48% -
  Horiz. % -2,206.36% -3,324.07% -259.30% -3,218.91% 441.46% -505.48% 100.00%
Tax Rate 32.68 % -1.92 % 61.38 % -0.83 % - % 0.05 % - % -
  YoY % 1,802.08% -103.13% 7,495.18% 0.00% 0.00% 0.00% -
  Horiz. % 65,360.00% -3,840.00% 122,760.00% -1,660.00% 0.00% 100.00% -
Total Cost 170,940 -7,715 62,757 -48,728 12,758 -9,598 4,835 76.92%
  YoY % 2,315.68% -112.29% 228.79% -481.94% 232.92% -298.51% -
  Horiz. % 3,535.47% -159.57% 1,297.97% -1,007.82% 263.87% -198.51% 100.00%
Net Worth 1,207,053 874,475 749,377 505,905 520,632 271,870 236,936 29.76%
  YoY % 38.03% 16.69% 48.13% -2.83% 91.50% 14.74% -
  Horiz. % 509.44% 369.08% 316.28% 213.52% 219.73% 114.74% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Net Worth 1,207,053 874,475 749,377 505,905 520,632 271,870 236,936 29.76%
  YoY % 38.03% 16.69% 48.13% -2.83% 91.50% 14.74% -
  Horiz. % 509.44% 369.08% 316.28% 213.52% 219.73% 114.74% 100.00%
NOSH 1,588,228 1,589,956 1,441,111 1,099,795 897,642 453,118 438,771 22.86%
  YoY % -0.11% 10.33% 31.03% 22.52% 98.10% 3.27% -
  Horiz. % 361.97% 362.37% 328.44% 250.65% 204.58% 103.27% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
NP Margin 24.40 % 110.23 % 9.37 % 253.34 % -643.04 % 415.31 % -107.16 % -
  YoY % -77.86% 1,076.41% -96.30% 139.40% -254.83% 487.56% -
  Horiz. % -22.77% -102.86% -8.74% -236.41% 600.07% -387.56% 100.00%
ROE 4.57 % 9.51 % 0.87 % 15.91 % -2.12 % 4.65 % -1.06 % -
  YoY % -51.95% 993.10% -94.53% 850.47% -145.59% 538.68% -
  Horiz. % -431.13% -897.17% -82.08% -1,500.94% 200.00% -438.68% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
RPS 14.24 4.74 4.80 2.89 0.19 0.67 0.53 69.32%
  YoY % 200.42% -1.25% 66.09% 1,421.05% -71.64% 26.42% -
  Horiz. % 2,686.79% 894.34% 905.66% 545.28% 35.85% 126.42% 100.00%
EPS 3.47 5.26 0.45 7.32 -1.23 2.79 -0.57 -
  YoY % -34.03% 1,068.89% -93.85% 695.12% -144.09% 589.47% -
  Horiz. % -608.77% -922.81% -78.95% -1,284.21% 215.79% -489.47% 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 0.7600 0.5500 0.5200 0.4600 0.5800 0.6000 0.5400 5.62%
  YoY % 38.18% 5.77% 13.04% -20.69% -3.33% 11.11% -
  Horiz. % 140.74% 101.85% 96.30% 85.19% 107.41% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
RPS 14.24 4.75 4.36 2.00 0.11 0.19 0.15 107.22%
  YoY % 199.79% 8.94% 118.00% 1,718.18% -42.11% 26.67% -
  Horiz. % 9,493.33% 3,166.67% 2,906.67% 1,333.33% 73.33% 126.67% 100.00%
EPS 3.47 5.23 0.41 5.07 -0.70 0.80 -0.16 -
  YoY % -33.65% 1,175.61% -91.91% 824.29% -187.50% 600.00% -
  Horiz. % -2,168.75% -3,268.75% -256.25% -3,168.75% 437.50% -500.00% 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 0.7600 0.5506 0.4718 0.3185 0.3278 0.1712 0.1492 29.76%
  YoY % 38.03% 16.70% 48.13% -2.84% 91.47% 14.75% -
  Horiz. % 509.38% 369.03% 316.22% 213.47% 219.71% 114.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 -
Price 1.0700 0.8200 0.4450 0.1950 0.7650 1.8600 1.4100 -
P/RPS 7.52 17.29 9.26 6.75 399.94 276.87 265.07 -43.45%
  YoY % -56.51% 86.72% 37.19% -98.31% 44.45% 4.45% -
  Horiz. % 2.84% 6.52% 3.49% 2.55% 150.88% 104.45% 100.00%
P/EPS 30.80 15.68 98.89 2.66 -62.20 66.67 -247.37 -
  YoY % 96.43% -84.14% 3,617.67% 104.28% -193.30% 126.95% -
  Horiz. % -12.45% -6.34% -39.98% -1.08% 25.14% -26.95% 100.00%
EY 3.25 6.38 1.01 37.54 -1.61 1.50 -0.40 -
  YoY % -49.06% 531.68% -97.31% 2,431.68% -207.33% 475.00% -
  Horiz. % -812.50% -1,595.00% -252.50% -9,385.00% 402.50% -375.00% 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 1.49 0.86 0.42 1.32 3.10 2.61 -9.38%
  YoY % -5.37% 73.26% 104.76% -68.18% -57.42% 18.77% -
  Horiz. % 54.02% 57.09% 32.95% 16.09% 50.57% 118.77% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 CAGR
Date 27/05/19 28/05/18 24/05/17 31/05/16 28/05/15 20/11/13 25/02/13 -
Price 1.0200 0.8750 0.4400 0.1850 0.7150 1.9500 1.4900 -
P/RPS 7.16 18.45 9.16 6.40 373.80 290.27 280.11 -44.39%
  YoY % -61.19% 101.42% 43.12% -98.29% 28.78% 3.63% -
  Horiz. % 2.56% 6.59% 3.27% 2.28% 133.45% 103.63% 100.00%
P/EPS 29.36 16.73 97.78 2.53 -58.13 69.89 -261.40 -
  YoY % 75.49% -82.89% 3,764.82% 104.35% -183.17% 126.74% -
  Horiz. % -11.23% -6.40% -37.41% -0.97% 22.24% -26.74% 100.00%
EY 3.41 5.98 1.02 39.57 -1.72 1.43 -0.38 -
  YoY % -42.98% 486.27% -97.42% 2,400.58% -220.28% 476.32% -
  Horiz. % -897.37% -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 1.34 1.59 0.85 0.40 1.23 3.25 2.76 -10.92%
  YoY % -15.72% 87.06% 112.50% -67.48% -62.15% 17.75% -
  Horiz. % 48.55% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90+0.06 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
Partners & Brokers