[HIBISCS] YoY TTM Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Revenue 696,063 264,764 136,194 5,172 19,324 17,439 10,037 124.06% YoY % 162.90% 94.40% 2,533.29% -73.24% 10.81% 73.75% - Horiz. % 6,934.97% 2,637.88% 1,356.92% 51.53% 192.53% 173.75% 100.00%
PBT 399,955 64,248 -53,599 -51,149 10,584 -11,689 -12,854 - YoY % 522.52% 219.87% -4.79% -583.27% 190.55% 9.06% - Horiz. % -3,111.52% -499.83% 416.98% 397.92% -82.34% 90.94% 100.00%
Tax -107,026 -27,650 69,173 -75 1,395 2,782 7 - YoY % -287.07% -139.97% 92,330.66% -105.38% -49.86% 39,642.86% - Horiz. % -1,528,942.88% -395,000.00% 988,185.75% -1,071.43% 19,928.57% 39,742.86% 100.00%
NP 292,929 36,598 15,574 -51,224 11,979 -8,907 -12,847 - YoY % 700.40% 134.99% 130.40% -527.61% 234.49% 30.67% - Horiz. % -2,280.14% -284.88% -121.23% 398.72% -93.24% 69.33% 100.00%
NP to SH 292,929 36,598 15,574 -51,224 11,979 -8,907 -12,847 - YoY % 700.40% 134.99% 130.40% -527.61% 234.49% 30.67% - Horiz. % -2,280.14% -284.88% -121.23% 398.72% -93.24% 69.33% 100.00%
Tax Rate 26.76 % 43.04 % - % - % -13.18 % - % - % - YoY % -37.83% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -203.03% -326.56% 0.00% 0.00% 100.00% - -
Total Cost 403,134 228,166 120,620 56,396 7,345 26,346 22,884 72.62% YoY % 76.68% 89.16% 113.88% 667.81% -72.12% 15.13% - Horiz. % 1,761.64% 997.05% 527.09% 246.44% 32.10% 115.13% 100.00%
Net Worth 1,111,760 753,402 679,213 600,893 369,199 463,849 239,424 33.94% YoY % 47.57% 10.92% 13.03% 62.76% -20.41% 93.74% - Horiz. % 464.35% 314.67% 283.69% 250.97% 154.20% 193.74% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 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 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Net Worth 1,111,760 753,402 679,213 600,893 369,199 463,849 239,424 33.94% YoY % 47.57% 10.92% 13.03% 62.76% -20.41% 93.74% - Horiz. % 464.35% 314.67% 283.69% 250.97% 154.20% 193.74% 100.00%
NOSH 1,588,228 1,477,260 1,358,426 969,183 520,000 813,771 443,378 27.48% YoY % 7.51% 8.75% 40.16% 86.38% -36.10% 83.54% - Horiz. % 358.21% 333.18% 306.38% 218.59% 117.28% 183.54% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
NP Margin 42.08 % 13.82 % 11.44 % -990.41 % 61.99 % -51.08 % -128.00 % - YoY % 204.49% 20.80% 101.16% -1,697.69% 221.36% 60.09% - Horiz. % -32.88% -10.80% -8.94% 773.76% -48.43% 39.91% 100.00%
ROE 26.35 % 4.86 % 2.29 % -8.52 % 3.24 % -1.92 % -5.37 % - YoY % 442.18% 112.23% 126.88% -362.96% 268.75% 64.25% - Horiz. % -490.69% -90.50% -42.64% 158.66% -60.34% 35.75% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
RPS 43.83 17.92 10.03 0.53 3.72 2.14 2.26 75.81% YoY % 144.59% 78.66% 1,792.45% -85.75% 73.83% -5.31% - Horiz. % 1,939.38% 792.92% 443.81% 23.45% 164.60% 94.69% 100.00%
EPS 18.44 2.48 1.15 -5.29 2.30 -1.09 -2.90 - YoY % 643.55% 115.65% 121.74% -330.00% 311.01% 62.41% - Horiz. % -635.86% -85.52% -39.66% 182.41% -79.31% 37.59% 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 0.7000 0.5100 0.5000 0.6200 0.7100 0.5700 0.5400 5.06% YoY % 37.25% 2.00% -19.35% -12.68% 24.56% 5.56% - Horiz. % 129.63% 94.44% 92.59% 114.81% 131.48% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
RPS 43.83 16.67 8.58 0.33 1.22 1.10 0.63 124.19% YoY % 162.93% 94.29% 2,500.00% -72.95% 10.91% 74.60% - Horiz. % 6,957.14% 2,646.03% 1,361.90% 52.38% 193.65% 174.60% 100.00%
EPS 18.44 2.30 0.98 -3.23 0.75 -0.56 -0.81 - YoY % 701.74% 134.69% 130.34% -530.67% 233.93% 30.86% - Horiz. % -2,276.54% -283.95% -120.99% 398.77% -92.59% 69.14% 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 0.7000 0.4744 0.4277 0.3783 0.2325 0.2921 0.1507 33.95% YoY % 47.55% 10.92% 13.06% 62.71% -20.40% 93.83% - Horiz. % 464.50% 314.80% 283.81% 251.03% 154.28% 193.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 28/06/13 -
Price 1.2600 0.6450 0.1950 0.6750 1.8800 1.4500 1.4400 -
P/RPS 2.87 3.60 1.94 126.49 50.59 67.66 63.61 -44.55% YoY % -20.28% 85.57% -98.47% 150.03% -25.23% 6.37% - Horiz. % 4.51% 5.66% 3.05% 198.85% 79.53% 106.37% 100.00%
P/EPS 6.83 26.04 17.01 -12.77 81.61 -132.48 -49.70 - YoY % -73.77% 53.09% 233.20% -115.65% 161.60% -166.56% - Horiz. % -13.74% -52.39% -34.23% 25.69% -164.21% 266.56% 100.00%
EY 14.64 3.84 5.88 -7.83 1.23 -0.75 -2.01 - YoY % 281.25% -34.69% 175.10% -736.59% 264.00% 62.69% - Horiz. % -728.36% -191.04% -292.54% 389.55% -61.19% 37.31% 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 1.80 1.26 0.39 1.09 2.65 2.54 2.67 -7.23% YoY % 42.86% 223.08% -64.22% -58.87% 4.33% -4.87% - Horiz. % 67.42% 47.19% 14.61% 40.82% 99.25% 95.13% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 30/06/13 CAGR
Date 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 27/11/14 21/08/13 -
Price 0.9850 0.7150 0.3000 0.2350 1.6200 1.0600 1.5000 -
P/RPS 2.25 3.99 2.99 44.04 43.59 49.46 66.26 -47.47% YoY % -43.61% 33.44% -93.21% 1.03% -11.87% -25.35% - Horiz. % 3.40% 6.02% 4.51% 66.47% 65.79% 74.65% 100.00%
P/EPS 5.34 28.86 26.17 -4.45 70.32 -96.84 -51.77 - YoY % -81.50% 10.28% 688.09% -106.33% 172.61% -87.06% - Horiz. % -10.31% -55.75% -50.55% 8.60% -135.83% 187.06% 100.00%
EY 18.72 3.46 3.82 -22.49 1.42 -1.03 -1.93 - YoY % 441.04% -9.42% 116.99% -1,683.80% 237.86% 46.63% - Horiz. % -969.95% -179.27% -197.93% 1,165.29% -73.58% 53.37% 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 1.41 1.40 0.60 0.38 2.28 1.86 2.78 -12.12% YoY % 0.71% 133.33% 57.89% -83.33% 22.58% -33.09% - Horiz. % 50.72% 50.36% 21.58% 13.67% 82.01% 66.91% 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.
Comment
HPB - QR Q1 2018 (30 September 2017) - Final.pdf 
