Highlights

[HIBISCS] YoY TTM Result on 2017-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -65.51%    YoY -     134.99%
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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers