Highlights

[HIBISCS] YoY TTM Result on 2016-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     125.97%    YoY -     130.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Revenue 787,647 696,063 264,764 136,194 5,172 19,324 17,439 114.18%
  YoY % 13.16% 162.90% 94.40% 2,533.29% -73.24% 10.81% -
  Horiz. % 4,516.58% 3,991.42% 1,518.23% 780.97% 29.66% 110.81% 100.00%
PBT 264,901 399,955 64,248 -53,599 -51,149 10,584 -11,689 -
  YoY % -33.77% 522.52% 219.87% -4.79% -583.27% 190.55% -
  Horiz. % -2,266.24% -3,421.64% -549.64% 458.54% 437.58% -90.55% 100.00%
Tax -118,664 -107,026 -27,650 69,173 -75 1,395 2,782 -
  YoY % -10.87% -287.07% -139.97% 92,330.66% -105.38% -49.86% -
  Horiz. % -4,265.42% -3,847.09% -993.89% 2,486.45% -2.70% 50.14% 100.00%
NP 146,237 292,929 36,598 15,574 -51,224 11,979 -8,907 -
  YoY % -50.08% 700.40% 134.99% 130.40% -527.61% 234.49% -
  Horiz. % -1,641.82% -3,288.75% -410.89% -174.85% 575.10% -134.49% 100.00%
NP to SH 146,237 292,929 36,598 15,574 -51,224 11,979 -8,907 -
  YoY % -50.08% 700.40% 134.99% 130.40% -527.61% 234.49% -
  Horiz. % -1,641.82% -3,288.75% -410.89% -174.85% 575.10% -134.49% 100.00%
Tax Rate 44.80 % 26.76 % 43.04 % - % - % -13.18 % - % -
  YoY % 67.41% -37.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -339.91% -203.03% -326.56% 0.00% 0.00% 100.00% -
Total Cost 641,410 403,134 228,166 120,620 56,396 7,345 26,346 89.29%
  YoY % 59.11% 76.68% 89.16% 113.88% 667.81% -72.12% -
  Horiz. % 2,434.56% 1,530.15% 866.04% 457.83% 214.06% 27.88% 100.00%
Net Worth 1,254,700 1,111,760 753,402 679,213 600,893 369,199 463,849 22.01%
  YoY % 12.86% 47.57% 10.92% 13.03% 62.76% -20.41% -
  Horiz. % 270.50% 239.68% 162.42% 146.43% 129.54% 79.59% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Net Worth 1,254,700 1,111,760 753,402 679,213 600,893 369,199 463,849 22.01%
  YoY % 12.86% 47.57% 10.92% 13.03% 62.76% -20.41% -
  Horiz. % 270.50% 239.68% 162.42% 146.43% 129.54% 79.59% 100.00%
NOSH 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 813,771 14.30%
  YoY % 0.00% 7.51% 8.75% 40.16% 86.38% -36.10% -
  Horiz. % 195.17% 195.17% 181.53% 166.93% 119.10% 63.90% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
NP Margin 18.57 % 42.08 % 13.82 % 11.44 % -990.41 % 61.99 % -51.08 % -
  YoY % -55.87% 204.49% 20.80% 101.16% -1,697.69% 221.36% -
  Horiz. % -36.35% -82.38% -27.06% -22.40% 1,938.94% -121.36% 100.00%
ROE 11.66 % 26.35 % 4.86 % 2.29 % -8.52 % 3.24 % -1.92 % -
  YoY % -55.75% 442.18% 112.23% 126.88% -362.96% 268.75% -
  Horiz. % -607.29% -1,372.40% -253.13% -119.27% 443.75% -168.75% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
RPS 49.59 43.83 17.92 10.03 0.53 3.72 2.14 87.43%
  YoY % 13.14% 144.59% 78.66% 1,792.45% -85.75% 73.83% -
  Horiz. % 2,317.29% 2,048.13% 837.38% 468.69% 24.77% 173.83% 100.00%
EPS 9.21 18.44 2.48 1.15 -5.29 2.30 -1.09 -
  YoY % -50.05% 643.55% 115.65% 121.74% -330.00% 311.01% -
  Horiz. % -844.95% -1,691.74% -227.52% -105.50% 485.32% -211.01% 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 0.7900 0.7000 0.5100 0.5000 0.6200 0.7100 0.5700 6.74%
  YoY % 12.86% 37.25% 2.00% -19.35% -12.68% 24.56% -
  Horiz. % 138.60% 122.81% 89.47% 87.72% 108.77% 124.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
RPS 49.59 43.83 16.67 8.58 0.33 1.22 1.10 114.10%
  YoY % 13.14% 162.93% 94.29% 2,500.00% -72.95% 10.91% -
  Horiz. % 4,508.18% 3,984.55% 1,515.45% 780.00% 30.00% 110.91% 100.00%
EPS 9.21 18.44 2.30 0.98 -3.23 0.75 -0.56 -
  YoY % -50.05% 701.74% 134.69% 130.34% -530.67% 233.93% -
  Horiz. % -1,644.64% -3,292.86% -410.71% -175.00% 576.79% -133.93% 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 0.7900 0.7000 0.4744 0.4277 0.3783 0.2325 0.2921 22.00%
  YoY % 12.86% 47.55% 10.92% 13.06% 62.71% -20.40% -
  Horiz. % 270.46% 239.64% 162.41% 146.42% 129.51% 79.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 -
Price 0.9550 1.2600 0.6450 0.1950 0.6750 1.8800 1.4500 -
P/RPS 1.93 2.87 3.60 1.94 126.49 50.59 67.66 -50.88%
  YoY % -32.75% -20.28% 85.57% -98.47% 150.03% -25.23% -
  Horiz. % 2.85% 4.24% 5.32% 2.87% 186.95% 74.77% 100.00%
P/EPS 10.37 6.83 26.04 17.01 -12.77 81.61 -132.48 -
  YoY % 51.83% -73.77% 53.09% 233.20% -115.65% 161.60% -
  Horiz. % -7.83% -5.16% -19.66% -12.84% 9.64% -61.60% 100.00%
EY 9.64 14.64 3.84 5.88 -7.83 1.23 -0.75 -
  YoY % -34.15% 281.25% -34.69% 175.10% -736.59% 264.00% -
  Horiz. % -1,285.33% -1,952.00% -512.00% -784.00% 1,044.00% -164.00% 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 1.21 1.80 1.26 0.39 1.09 2.65 2.54 -13.78%
  YoY % -32.78% 42.86% 223.08% -64.22% -58.87% 4.33% -
  Horiz. % 47.64% 70.87% 49.61% 15.35% 42.91% 104.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Date 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 27/11/14 -
Price 0.9150 0.9850 0.7150 0.3000 0.2350 1.6200 1.0600 -
P/RPS 1.85 2.25 3.99 2.99 44.04 43.59 49.46 -48.15%
  YoY % -17.78% -43.61% 33.44% -93.21% 1.03% -11.87% -
  Horiz. % 3.74% 4.55% 8.07% 6.05% 89.04% 88.13% 100.00%
P/EPS 9.94 5.34 28.86 26.17 -4.45 70.32 -96.84 -
  YoY % 86.14% -81.50% 10.28% 688.09% -106.33% 172.61% -
  Horiz. % -10.26% -5.51% -29.80% -27.02% 4.60% -72.61% 100.00%
EY 10.06 18.72 3.46 3.82 -22.49 1.42 -1.03 -
  YoY % -46.26% 441.04% -9.42% 116.99% -1,683.80% 237.86% -
  Horiz. % -976.70% -1,817.48% -335.92% -370.87% 2,183.50% -137.86% 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 1.16 1.41 1.40 0.60 0.38 2.28 1.86 -9.01%
  YoY % -17.73% 0.71% 133.33% 57.89% -83.33% 22.58% -
  Horiz. % 62.37% 75.81% 75.27% 32.26% 20.43% 122.58% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

177  862  542  881 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.115-0.005 
 PA 0.145-0.005 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
5. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
6. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS