Highlights

[HIBISCS] YoY TTM Result on 2016-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     47.03%    YoY -     8.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Revenue 988,303 394,344 261,273 81,694 7,098 15,657 7,961 94.42%
  YoY % 150.62% 50.93% 219.82% 1,050.94% -54.67% 96.67% -
  Horiz. % 12,414.31% 4,953.45% 3,281.91% 1,026.18% 89.16% 196.67% 100.00%
PBT 391,467 244,467 62,007 -56,321 -65,874 13,405 -4,357 -
  YoY % 60.13% 294.26% 210.10% 14.50% -591.41% 407.67% -
  Horiz. % -8,984.78% -5,610.90% -1,423.16% 1,292.66% 1,511.91% -307.67% 100.00%
Tax -161,457 -40,755 44,090 -3,639 624 1,091 -526 120.27%
  YoY % -296.16% -192.44% 1,311.60% -683.17% -42.80% 307.41% -
  Horiz. % 30,695.25% 7,748.10% -8,382.13% 691.83% -118.63% -207.41% 100.00%
NP 230,010 203,712 106,097 -59,960 -65,250 14,496 -4,883 -
  YoY % 12.91% 92.01% 276.95% 8.11% -550.12% 396.87% -
  Horiz. % -4,710.42% -4,171.86% -2,172.78% 1,227.93% 1,336.27% -296.87% 100.00%
NP to SH 230,010 203,712 106,097 -59,960 -65,250 14,496 -4,883 -
  YoY % 12.91% 92.01% 276.95% 8.11% -550.12% 396.87% -
  Horiz. % -4,710.42% -4,171.86% -2,172.78% 1,227.93% 1,336.27% -296.87% 100.00%
Tax Rate 41.24 % 16.67 % -71.10 % - % - % -8.14 % - % -
  YoY % 147.39% 123.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -506.63% -204.79% 873.46% 0.00% 0.00% 100.00% -
Total Cost 758,293 190,632 155,176 141,654 72,348 1,161 12,844 75.48%
  YoY % 297.78% 22.85% 9.55% 95.80% 6,131.52% -90.96% -
  Horiz. % 5,903.87% 1,484.21% 1,208.16% 1,102.88% 563.28% 9.04% 100.00%
Net Worth 1,238,818 1,000,584 735,589 529,714 506,739 358,698 6,738,666 -20.83%
  YoY % 23.81% 36.02% 38.87% 4.53% 41.27% -94.68% -
  Horiz. % 18.38% 14.85% 10.92% 7.86% 7.52% 5.32% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Net Worth 1,238,818 1,000,584 735,589 529,714 506,739 358,698 6,738,666 -20.83%
  YoY % 23.81% 36.02% 38.87% 4.53% 41.27% -94.68% -
  Horiz. % 18.38% 14.85% 10.92% 7.86% 7.52% 5.32% 100.00%
NOSH 1,588,228 1,588,228 1,442,333 1,177,142 921,344 491,368 12,033,333 -24.36%
  YoY % 0.00% 10.12% 22.53% 27.76% 87.51% -95.92% -
  Horiz. % 13.20% 13.20% 11.99% 9.78% 7.66% 4.08% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
NP Margin 23.27 % 51.66 % 40.61 % -73.40 % -919.27 % 92.58 % -61.34 % -
  YoY % -54.96% 27.21% 155.33% 92.02% -1,092.95% 250.93% -
  Horiz. % -37.94% -84.22% -66.20% 119.66% 1,498.65% -150.93% 100.00%
ROE 18.57 % 20.36 % 14.42 % -11.32 % -12.88 % 4.04 % -0.07 % -
  YoY % -8.79% 41.19% 227.39% 12.11% -418.81% 5,871.43% -
  Horiz. % -26,528.57% -29,085.71% -20,600.00% 16,171.43% 18,400.00% -5,771.43% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
RPS 62.23 24.83 18.11 6.94 0.77 3.19 0.07 155.05%
  YoY % 150.62% 37.11% 160.95% 801.30% -75.86% 4,457.14% -
  Horiz. % 88,900.00% 35,471.43% 25,871.43% 9,914.29% 1,100.00% 4,557.14% 100.00%
EPS 14.48 12.83 7.36 -5.09 -7.08 2.95 -0.04 -
  YoY % 12.86% 74.32% 244.60% 28.11% -340.00% 7,475.00% -
  Horiz. % -36,200.00% -32,075.00% -18,400.00% 12,725.00% 17,700.00% -7,375.00% 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 0.7800 0.6300 0.5100 0.4500 0.5500 0.7300 0.5600 4.68%
  YoY % 23.81% 23.53% 13.33% -18.18% -24.66% 30.36% -
  Horiz. % 139.29% 112.50% 91.07% 80.36% 98.21% 130.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,007,508
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
RPS 49.23 19.64 13.01 4.07 0.35 0.78 0.40 94.19%
  YoY % 150.66% 50.96% 219.66% 1,062.86% -55.13% 95.00% -
  Horiz. % 12,307.50% 4,910.00% 3,252.50% 1,017.50% 87.50% 195.00% 100.00%
EPS 11.46 10.15 5.29 -2.99 -3.25 0.72 -0.24 -
  YoY % 12.91% 91.87% 276.92% 8.00% -551.39% 400.00% -
  Horiz. % -4,775.00% -4,229.17% -2,204.17% 1,245.83% 1,354.17% -300.00% 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 0.6171 0.4984 0.3664 0.2639 0.2524 0.1787 3.3567 -20.83%
  YoY % 23.82% 36.03% 38.84% 4.56% 41.24% -94.68% -
  Horiz. % 18.38% 14.85% 10.92% 7.86% 7.52% 5.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 30/03/12 -
Price 1.0700 0.8850 0.4100 0.1800 0.7450 1.7500 1.6500 -
P/RPS 1.72 3.56 2.26 2.59 96.70 54.92 2,494.03 -63.35%
  YoY % -51.69% 57.52% -12.74% -97.32% 76.07% -97.80% -
  Horiz. % 0.07% 0.14% 0.09% 0.10% 3.88% 2.20% 100.00%
P/EPS 7.39 6.90 5.57 -3.53 -10.52 59.32 -4,066.15 -
  YoY % 7.10% 23.88% 257.79% 66.44% -117.73% 101.46% -
  Horiz. % -0.18% -0.17% -0.14% 0.09% 0.26% -1.46% 100.00%
EY 13.53 14.49 17.94 -28.30 -9.51 1.69 -0.02 -
  YoY % -6.63% -19.23% 163.39% -197.58% -662.72% 8,550.00% -
  Horiz. % -67,650.00% -72,450.00% -89,700.01% 141,500.00% 47,550.00% -8,450.00% 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 1.37 1.40 0.80 0.40 1.35 2.40 2.95 -10.04%
  YoY % -2.14% 75.00% 100.00% -70.37% -43.75% -18.64% -
  Horiz. % 46.44% 47.46% 27.12% 13.56% 45.76% 81.36% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
Date 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 24/02/14 - -
Price 1.0100 1.1000 0.4250 0.2000 0.6250 2.1100 0.0000 -
P/RPS 1.62 4.43 2.35 2.88 81.13 66.22 0.00 -
  YoY % -63.43% 88.51% -18.40% -96.45% 22.52% 0.00% -
  Horiz. % 2.45% 6.69% 3.55% 4.35% 122.52% 100.00% -
P/EPS 6.97 8.58 5.78 -3.93 -8.83 71.52 0.00 -
  YoY % -18.76% 48.44% 247.07% 55.49% -112.35% 0.00% -
  Horiz. % 9.75% 12.00% 8.08% -5.49% -12.35% 100.00% -
EY 14.34 11.66 17.31 -25.47 -11.33 1.40 0.00 -
  YoY % 22.98% -32.64% 167.96% -124.80% -909.29% 0.00% -
  Horiz. % 1,024.29% 832.86% 1,236.43% -1,819.29% -809.29% 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 1.29 1.75 0.83 0.44 1.14 2.89 0.00 -
  YoY % -26.29% 110.84% 88.64% -61.40% -60.55% 0.00% -
  Horiz. % 44.64% 60.55% 28.72% 15.22% 39.45% 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 POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Covid: UK is 'panicking unnecessarily' says doctor who discovered Omicron variant Good Articles to Share
2. Why Aussies SHOULDN'T be worried about Omicron – as top doctor says it could be a GOOD thing if the variant spreads through the community Good Articles to Share
3. Australian state on edge about Omicron virus variant arrival Good Articles to Share
4. MoH closely monitoring WHO, other countries on Omicron variant save malaysia!
5. Request AYS to call EGM for share buyback - Koon Yew Yin Koon Yew Yin's Blog
6. BursaRangers Daily Technical Picks (30 November 2021) BursaRangers Daily Technical Picks
7. ARE GLOVE STOCKS MAKING A COMEBACK? The Alpha Trader
8. TOPGLOV - LIMIT UP but failed. Can Topglov's rebound sustain? | TOPGLOV & GENM Technical Analysis DAILY BURSA & US Market Bullish Chart Review
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  250  551  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.01 
 HSI-CI2 0.29-0.03 
 TOPGLOV 2.82-0.37 
 DNEX 0.79-0.005 
 LKL 0.10-0.01 
 SOLUTN 0.66+0.02 
 SUPERMX 1.94-0.21 
 BINTAI 0.35+0.005 
 CAREPLS 1.24-0.08 
 KEYASIC 0.08-0.005 
PARTNERS & BROKERS