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 - 1,612,378
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 31/03/12 CAGR
RPS 61.29 24.46 16.20 5.07 0.44 0.97 0.49 94.62%
  YoY % 150.57% 50.99% 219.53% 1,052.27% -54.64% 97.96% -
  Horiz. % 12,508.16% 4,991.84% 3,306.12% 1,034.69% 89.80% 197.96% 100.00%
EPS 14.27 12.63 6.58 -3.72 -4.05 0.90 -0.30 -
  YoY % 12.98% 91.95% 276.88% 8.15% -550.00% 400.00% -
  Horiz. % -4,756.67% -4,210.00% -2,193.33% 1,240.00% 1,350.00% -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 0.7683 0.6206 0.4562 0.3285 0.3143 0.2225 4.1793 -20.83%
  YoY % 23.80% 36.04% 38.87% 4.52% 41.26% -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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS