Highlights

[HIBISCS] YoY TTM Result on 2014-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -224.48%    YoY -     -299.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
Revenue 278,004 198,060 3,748 13,038 9,538 2,307  -  115.06%
  YoY % 40.36% 5,184.42% -71.25% 36.70% 313.44% - -
  Horiz. % 12,050.46% 8,585.18% 162.46% 565.15% 413.44% 100.00% -
PBT 67,323 120,590 -204,672 -30,538 -7,273 -2,371  -  -
  YoY % -44.17% 158.92% -570.22% -319.88% -206.75% - -
  Horiz. % -2,839.43% -5,086.04% 8,632.31% 1,287.98% 306.75% 100.00% -
Tax -30,358 69,825 -60 1,637 -393 -97  -  150.50%
  YoY % -143.48% 116,475.00% -103.67% 516.54% -305.15% - -
  Horiz. % 31,296.91% -71,984.53% 61.86% -1,687.63% 405.15% 100.00% -
NP 36,965 190,415 -204,732 -28,901 -7,666 -2,468  -  -
  YoY % -80.59% 193.01% -608.39% -277.00% -210.62% - -
  Horiz. % -1,497.77% -7,715.36% 8,295.46% 1,171.03% 310.62% 100.00% -
NP to SH 36,965 190,415 -204,732 -28,901 -7,666 -2,468  -  -
  YoY % -80.59% 193.01% -608.39% -277.00% -210.62% - -
  Horiz. % -1,497.77% -7,715.36% 8,295.46% 1,171.03% 310.62% 100.00% -
Tax Rate 45.09 % -57.90 % - % - % - % - %  -  % -
  YoY % 177.88% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % -77.88% 100.00% - - - - -
Total Cost 241,039 7,645 208,480 41,939 17,204 4,775  -  87.14%
  YoY % 3,052.90% -96.33% 397.10% 143.77% 260.29% - -
  Horiz. % 5,047.94% 160.10% 4,366.07% 878.30% 360.29% 100.00% -
Net Worth 765,753 731,916 432,545 506,254 237,932 7,261,800  -  -30.20%
  YoY % 4.62% 69.21% -14.56% 112.77% -96.72% - -
  Horiz. % 10.54% 10.08% 5.96% 6.97% 3.28% 100.00% -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
Div 0 0 0 0 0 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
Net Worth 765,753 731,916 432,545 506,254 237,932 7,261,800  -  -30.20%
  YoY % 4.62% 69.21% -14.56% 112.77% -96.72% - -
  Horiz. % 10.54% 10.08% 5.96% 6.97% 3.28% 100.00% -
NOSH 1,531,506 1,407,531 1,005,919 888,166 440,615 12,740,000  -  -28.72%
  YoY % 8.81% 39.92% 13.26% 101.57% -96.54% - -
  Horiz. % 12.02% 11.05% 7.90% 6.97% 3.46% 100.00% -
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
NP Margin 13.30 % 96.14 % -5,462.43 % -221.67 % -80.37 % -106.98 %  -  % -
  YoY % -86.17% 101.76% -2,364.22% -175.81% 24.87% - -
  Horiz. % -12.43% -89.87% 5,106.03% 207.21% 75.13% 100.00% -
ROE 4.83 % 26.02 % -47.33 % -5.71 % -3.22 % -0.03 %  -  % -
  YoY % -81.44% 154.98% -728.90% -77.33% -10,633.33% - -
  Horiz. % -16,100.00% -86,733.34% 157,766.67% 19,033.33% 10,733.33% 100.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
RPS 18.15 14.07 0.37 1.47 2.16 0.02  -  196.95%
  YoY % 29.00% 3,702.70% -74.83% -31.94% 10,700.00% - -
  Horiz. % 90,750.00% 70,350.00% 1,850.00% 7,350.00% 10,800.00% 100.00% -
EPS 2.41 13.53 -20.35 -3.25 -1.74 -0.02  -  -
  YoY % -82.19% 166.49% -526.15% -86.78% -8,600.00% - -
  Horiz. % -12,050.00% -67,650.00% 101,750.01% 16,250.00% 8,700.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.5000 0.5200 0.4300 0.5700 0.5400 0.5700  -  -2.07%
  YoY % -3.85% 20.93% -24.56% 5.56% -5.26% - -
  Horiz. % 87.72% 91.23% 75.44% 100.00% 94.74% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
RPS 17.50 12.47 0.24 0.82 0.60 0.15  -  113.95%
  YoY % 40.34% 5,095.83% -70.73% 36.67% 300.00% - -
  Horiz. % 11,666.67% 8,313.33% 160.00% 546.67% 400.00% 100.00% -
EPS 2.33 11.99 -12.89 -1.82 -0.48 -0.16  -  -
  YoY % -80.57% 193.02% -608.24% -279.17% -200.00% - -
  Horiz. % -1,456.25% -7,493.75% 8,056.25% 1,137.50% 300.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.4821 0.4608 0.2723 0.3188 0.1498 4.5723  -  -30.20%
  YoY % 4.62% 69.23% -14.59% 112.82% -96.72% - -
  Horiz. % 10.54% 10.08% 5.96% 6.97% 3.28% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11  -  -
Price 0.8950 0.4100 0.2300 0.8500 1.7600 0.5500  -  -
P/RPS 4.93 2.91 61.73 57.90 81.30 3,037.28  -  -64.17%
  YoY % 69.42% -95.29% 6.61% -28.78% -97.32% - -
  Horiz. % 0.16% 0.10% 2.03% 1.91% 2.68% 100.00% -
P/EPS 37.08 3.03 -1.13 -26.12 -101.16 -2,839.14  -  -
  YoY % 1,123.76% 368.14% 95.67% 74.18% 96.44% - -
  Horiz. % -1.31% -0.11% 0.04% 0.92% 3.56% 100.00% -
EY 2.70 33.00 -88.49 -3.83 -0.99 -0.04  -  -
  YoY % -91.82% 137.29% -2,210.44% -286.87% -2,375.00% - -
  Horiz. % -6,750.00% -82,500.00% 221,225.00% 9,575.00% 2,475.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.79 0.79 0.53 1.49 3.26 0.96  -  10.47%
  YoY % 126.58% 49.06% -64.43% -54.29% 239.58% - -
  Horiz. % 186.46% 82.29% 55.21% 155.21% 339.58% 100.00% -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11  -  CAGR
Date 21/02/18 22/02/17 29/02/16 27/02/15 - -  -  -
Price 0.9650 0.5150 0.1800 0.9200 0.0000 0.0000  -  -
P/RPS 5.32 3.66 48.31 62.67 0.00 0.00  -  -
  YoY % 45.36% -92.42% -22.91% 0.00% 0.00% - -
  Horiz. % 8.49% 5.84% 77.09% 100.00% - - -
P/EPS 39.98 3.81 -0.88 -28.27 0.00 0.00  -  -
  YoY % 949.34% 532.95% 96.89% 0.00% 0.00% - -
  Horiz. % -141.42% -13.48% 3.11% 100.00% - - -
EY 2.50 26.27 -113.07 -3.54 0.00 0.00  -  -
  YoY % -90.48% 123.23% -3,094.07% 0.00% 0.00% - -
  Horiz. % -70.62% -742.09% 3,194.07% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.93 0.99 0.42 1.61 0.00 0.00  -  -
  YoY % 94.95% 135.71% -73.91% 0.00% 0.00% - -
  Horiz. % 119.88% 61.49% 26.09% 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.
 


 

162  346  506  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.95+0.005 
 ARMADA 0.24-0.005 
 EKOVEST-WB 0.46+0.015 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 XINGHE 0.0250.00 
 ALAM-WA 0.060.00 
 KNM 0.20+0.005 
 TDM 0.23+0.01 
 ALAM 0.13+0.005 
Partners & Brokers