Highlights

[HIBISCS] YoY Quarter Result on 2017-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -39.25%    YoY -     -91.94%
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers