Highlights

[HIBISCS] YoY TTM Result on 2014-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -168.45%    YoY -     -434.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 264,764 136,194 5,172 17,439 10,037 9,867 8,516 114.48%
  YoY % 94.40% 2,533.29% -70.34% 73.75% 1.72% 15.86% -
  Horiz. % 3,109.02% 1,599.27% 60.73% 204.78% 117.86% 115.86% 100.00%
PBT 64,248 -53,599 -51,149 -11,689 -12,854 -4,921 -3,930 -
  YoY % 219.87% -4.79% -337.58% 9.06% -161.21% -25.22% -
  Horiz. % -1,634.81% 1,363.84% 1,301.50% 297.43% 327.07% 125.22% 100.00%
Tax -27,650 69,173 -75 2,782 7 -510 -267 180.16%
  YoY % -139.97% 92,330.66% -102.70% 39,642.86% 101.37% -91.01% -
  Horiz. % 10,355.81% -25,907.49% 28.09% -1,041.95% -2.62% 191.01% 100.00%
NP 36,598 15,574 -51,224 -8,907 -12,847 -5,431 -4,197 -
  YoY % 134.99% 130.40% -475.10% 30.67% -136.55% -29.40% -
  Horiz. % -872.00% -371.07% 1,220.49% 212.22% 306.10% 129.40% 100.00%
NP to SH 36,598 15,574 -51,224 -8,907 -12,847 -5,431 -4,197 -
  YoY % 134.99% 130.40% -475.10% 30.67% -136.55% -29.40% -
  Horiz. % -872.00% -371.07% 1,220.49% 212.22% 306.10% 129.40% 100.00%
Tax Rate 43.04 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 228,166 120,620 56,396 26,346 22,884 15,298 12,713 89.85%
  YoY % 89.16% 113.88% 114.06% 15.13% 49.59% 20.33% -
  Horiz. % 1,794.75% 948.79% 443.61% 207.24% 180.00% 120.33% 100.00%
Net Worth 753,402 679,213 600,893 463,849 239,424 0 240,472 28.86%
  YoY % 10.92% 13.03% 29.54% 93.74% 0.00% 0.00% -
  Horiz. % 313.30% 282.45% 249.88% 192.89% 99.56% 0.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 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
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Net Worth 753,402 679,213 600,893 463,849 239,424 0 240,472 28.86%
  YoY % 10.92% 13.03% 29.54% 93.74% 0.00% 0.00% -
  Horiz. % 313.30% 282.45% 249.88% 192.89% 99.56% 0.00% 100.00%
NOSH 1,477,260 1,358,426 969,183 813,771 443,378 426,071 437,222 31.04%
  YoY % 8.75% 40.16% 19.10% 83.54% 4.06% -2.55% -
  Horiz. % 337.87% 310.69% 221.67% 186.12% 101.41% 97.45% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
NP Margin 13.82 % 11.44 % -990.41 % -51.08 % -128.00 % -55.04 % -49.28 % -
  YoY % 20.80% 101.16% -1,838.94% 60.09% -132.56% -11.69% -
  Horiz. % -28.04% -23.21% 2,009.76% 103.65% 259.74% 111.69% 100.00%
ROE 4.86 % 2.29 % -8.52 % -1.92 % -5.37 % - % -1.75 % -
  YoY % 112.23% 126.88% -343.75% 64.25% 0.00% 0.00% -
  Horiz. % -277.71% -130.86% 486.86% 109.71% 306.86% 0.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 17.92 10.03 0.53 2.14 2.26 2.32 1.95 63.63%
  YoY % 78.66% 1,792.45% -75.23% -5.31% -2.59% 18.97% -
  Horiz. % 918.97% 514.36% 27.18% 109.74% 115.90% 118.97% 100.00%
EPS 2.48 1.15 -5.29 -1.09 -2.90 -1.27 -0.96 -
  YoY % 115.65% 121.74% -385.32% 62.41% -128.35% -32.29% -
  Horiz. % -258.33% -119.79% 551.04% 113.54% 302.08% 132.29% 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 0.5100 0.5000 0.6200 0.5700 0.5400 0.0000 0.5500 -1.66%
  YoY % 2.00% -19.35% 8.77% 5.56% 0.00% 0.00% -
  Horiz. % 92.73% 90.91% 112.73% 103.64% 98.18% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,612,378
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 16.42 8.45 0.32 1.08 0.62 0.61 0.53 114.32%
  YoY % 94.32% 2,540.62% -70.37% 74.19% 1.64% 15.09% -
  Horiz. % 3,098.11% 1,594.34% 60.38% 203.77% 116.98% 115.09% 100.00%
EPS 2.27 0.97 -3.18 -0.55 -0.80 -0.34 -0.26 -
  YoY % 134.02% 130.50% -478.18% 31.25% -135.29% -30.77% -
  Horiz. % -873.08% -373.08% 1,223.08% 211.54% 307.69% 130.77% 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 0.4673 0.4212 0.3727 0.2877 0.1485 0.0000 0.1491 28.87%
  YoY % 10.94% 13.01% 29.54% 93.74% 0.00% 0.00% -
  Horiz. % 313.41% 282.49% 249.97% 192.96% 99.60% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 29/03/13 -
Price 0.6450 0.1950 0.6750 1.4500 1.4400 1.5100 1.4900 -
P/RPS 3.60 1.94 126.49 67.66 63.61 65.20 76.50 -49.27%
  YoY % 85.57% -98.47% 86.95% 6.37% -2.44% -14.77% -
  Horiz. % 4.71% 2.54% 165.35% 88.44% 83.15% 85.23% 100.00%
P/EPS 26.04 17.01 -12.77 -132.48 -49.70 -118.46 -155.22 -
  YoY % 53.09% 233.20% 90.36% -166.56% 58.04% 23.68% -
  Horiz. % -16.78% -10.96% 8.23% 85.35% 32.02% 76.32% 100.00%
EY 3.84 5.88 -7.83 -0.75 -2.01 -0.84 -0.64 -
  YoY % -34.69% 175.10% -944.00% 62.69% -139.29% -31.25% -
  Horiz. % -600.00% -918.75% 1,223.44% 117.19% 314.06% 131.25% 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 1.26 0.39 1.09 2.54 2.67 0.00 2.71 -15.64%
  YoY % 223.08% -64.22% -57.09% -4.87% 0.00% 0.00% -
  Horiz. % 46.49% 14.39% 40.22% 93.73% 98.52% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 31/03/13 CAGR
Date 28/11/17 25/11/16 30/11/15 27/11/14 21/08/13 - 23/05/13 -
Price 0.7150 0.3000 0.2350 1.0600 1.5000 0.0000 1.5300 -
P/RPS 3.99 2.99 44.04 49.46 66.26 0.00 78.55 -48.40%
  YoY % 33.44% -93.21% -10.96% -25.35% 0.00% 0.00% -
  Horiz. % 5.08% 3.81% 56.07% 62.97% 84.35% 0.00% 100.00%
P/EPS 28.86 26.17 -4.45 -96.84 -51.77 0.00 -159.39 -
  YoY % 10.28% 688.09% 95.40% -87.06% 0.00% 0.00% -
  Horiz. % -18.11% -16.42% 2.79% 60.76% 32.48% -0.00% 100.00%
EY 3.46 3.82 -22.49 -1.03 -1.93 0.00 -0.63 -
  YoY % -9.42% 116.99% -2,083.50% 46.63% 0.00% 0.00% -
  Horiz. % -549.21% -606.35% 3,569.84% 163.49% 306.35% -0.00% 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 1.40 0.60 0.38 1.86 2.78 0.00 2.78 -14.13%
  YoY % 133.33% 57.89% -79.57% -33.09% 0.00% 0.00% -
  Horiz. % 50.36% 21.58% 13.67% 66.91% 100.00% 0.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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