Highlights

[HIBISCS] YoY TTM Result on 2015-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -299.68%    YoY -     -608.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Revenue 785,160 278,004 198,060 3,748 18,312 13,038 9,538 102.42%
  YoY % 182.43% 40.36% 5,184.42% -79.53% 40.45% 36.70% -
  Horiz. % 8,231.91% 2,914.70% 2,076.54% 39.30% 191.99% 136.70% 100.00%
PBT 438,774 67,323 120,590 -204,672 10,925 -30,538 -7,273 -
  YoY % 551.74% -44.17% 158.92% -1,973.43% 135.78% -319.88% -
  Horiz. % -6,032.92% -925.66% -1,658.05% 2,814.13% -150.21% 419.88% 100.00%
Tax -106,782 -30,358 69,825 -60 2,087 1,637 -393 145.00%
  YoY % -251.74% -143.48% 116,475.00% -102.87% 27.49% 516.54% -
  Horiz. % 27,170.99% 7,724.68% -17,767.18% 15.27% -531.04% -416.54% 100.00%
NP 331,992 36,965 190,415 -204,732 13,012 -28,901 -7,666 -
  YoY % 798.13% -80.59% 193.01% -1,673.41% 145.02% -277.00% -
  Horiz. % -4,330.71% -482.19% -2,483.89% 2,670.65% -169.74% 377.00% 100.00%
NP to SH 331,992 36,965 190,415 -204,732 13,012 -28,901 -7,666 -
  YoY % 798.13% -80.59% 193.01% -1,673.41% 145.02% -277.00% -
  Horiz. % -4,330.71% -482.19% -2,483.89% 2,670.65% -169.74% 377.00% 100.00%
Tax Rate 24.34 % 45.09 % -57.90 % - % -19.10 % - % - % -
  YoY % -46.02% 177.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -127.43% -236.07% 303.14% 0.00% 100.00% - -
Total Cost 453,168 241,039 7,645 208,480 5,300 41,939 17,204 68.70%
  YoY % 88.01% 3,052.90% -96.33% 3,833.58% -87.36% 143.77% -
  Horiz. % 2,634.08% 1,401.06% 44.44% 1,211.81% 30.81% 243.77% 100.00%
Net Worth 1,159,407 765,753 731,916 432,545 366,627 506,254 237,932 28.81%
  YoY % 51.41% 4.62% 69.21% 17.98% -27.58% 112.77% -
  Horiz. % 487.28% 321.84% 307.62% 181.79% 154.09% 212.77% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 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
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Net Worth 1,159,407 765,753 731,916 432,545 366,627 506,254 237,932 28.81%
  YoY % 51.41% 4.62% 69.21% 17.98% -27.58% 112.77% -
  Horiz. % 487.28% 321.84% 307.62% 181.79% 154.09% 212.77% 100.00%
NOSH 1,588,228 1,531,506 1,407,531 1,005,919 547,204 888,166 440,615 22.75%
  YoY % 3.70% 8.81% 39.92% 83.83% -38.39% 101.57% -
  Horiz. % 360.46% 347.58% 319.45% 228.30% 124.19% 201.57% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
NP Margin 42.28 % 13.30 % 96.14 % -5,462.43 % 71.06 % -221.67 % -80.37 % -
  YoY % 217.89% -86.17% 101.76% -7,787.07% 132.06% -175.81% -
  Horiz. % -52.61% -16.55% -119.62% 6,796.60% -88.42% 275.81% 100.00%
ROE 28.63 % 4.83 % 26.02 % -47.33 % 3.55 % -5.71 % -3.22 % -
  YoY % 492.75% -81.44% 154.98% -1,433.24% 162.17% -77.33% -
  Horiz. % -889.13% -150.00% -808.07% 1,469.88% -110.25% 177.33% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 49.44 18.15 14.07 0.37 3.35 1.47 2.16 64.96%
  YoY % 172.40% 29.00% 3,702.70% -88.96% 127.89% -31.94% -
  Horiz. % 2,288.89% 840.28% 651.39% 17.13% 155.09% 68.06% 100.00%
EPS 20.90 2.41 13.53 -20.35 2.38 -3.25 -1.74 -
  YoY % 767.22% -82.19% 166.49% -955.04% 173.23% -86.78% -
  Horiz. % -1,201.15% -138.51% -777.59% 1,169.54% -136.78% 186.78% 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 0.7300 0.5000 0.5200 0.4300 0.6700 0.5700 0.5400 4.94%
  YoY % 46.00% -3.85% 20.93% -35.82% 17.54% 5.56% -
  Horiz. % 135.19% 92.59% 96.30% 79.63% 124.07% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 49.44 17.50 12.47 0.24 1.15 0.82 0.60 102.45%
  YoY % 182.51% 40.34% 5,095.83% -79.13% 40.24% 36.67% -
  Horiz. % 8,240.00% 2,916.67% 2,078.33% 40.00% 191.67% 136.67% 100.00%
EPS 20.90 2.33 11.99 -12.89 0.82 -1.82 -0.48 -
  YoY % 797.00% -80.57% 193.02% -1,671.95% 145.05% -279.17% -
  Horiz. % -4,354.17% -485.42% -2,497.92% 2,685.42% -170.83% 379.17% 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 0.7300 0.4821 0.4608 0.2723 0.2308 0.3188 0.1498 28.81%
  YoY % 51.42% 4.62% 69.23% 17.98% -27.60% 112.82% -
  Horiz. % 487.32% 321.83% 307.61% 181.78% 154.07% 212.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/09/12 -
Price 0.8400 0.8950 0.4100 0.2300 1.6100 0.8500 1.7600 -
P/RPS 1.70 4.93 2.91 61.73 48.11 57.90 81.30 -46.12%
  YoY % -65.52% 69.42% -95.29% 28.31% -16.91% -28.78% -
  Horiz. % 2.09% 6.06% 3.58% 75.93% 59.18% 71.22% 100.00%
P/EPS 4.02 37.08 3.03 -1.13 67.71 -26.12 -101.16 -
  YoY % -89.16% 1,123.76% 368.14% -101.67% 359.23% 74.18% -
  Horiz. % -3.97% -36.65% -3.00% 1.12% -66.93% 25.82% 100.00%
EY 24.88 2.70 33.00 -88.49 1.48 -3.83 -0.99 -
  YoY % 821.48% -91.82% 137.29% -6,079.05% 138.64% -286.87% -
  Horiz. % -2,513.13% -272.73% -3,333.33% 8,938.38% -149.49% 386.87% 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 1.15 1.79 0.79 0.53 2.40 1.49 3.26 -15.35%
  YoY % -35.75% 126.58% 49.06% -77.92% 61.07% -54.29% -
  Horiz. % 35.28% 54.91% 24.23% 16.26% 73.62% 45.71% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 - -
Price 1.0500 0.9650 0.5150 0.1800 1.5500 0.9200 0.0000 -
P/RPS 2.12 5.32 3.66 48.31 46.32 62.67 0.00 -
  YoY % -60.15% 45.36% -92.42% 4.30% -26.09% 0.00% -
  Horiz. % 3.38% 8.49% 5.84% 77.09% 73.91% 100.00% -
P/EPS 5.02 39.98 3.81 -0.88 65.18 -28.27 0.00 -
  YoY % -87.44% 949.34% 532.95% -101.35% 330.56% 0.00% -
  Horiz. % -17.76% -141.42% -13.48% 3.11% -230.56% 100.00% -
EY 19.91 2.50 26.27 -113.07 1.53 -3.54 0.00 -
  YoY % 696.40% -90.48% 123.23% -7,490.20% 143.22% 0.00% -
  Horiz. % -562.43% -70.62% -742.09% 3,194.07% -43.22% 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 1.44 1.93 0.99 0.42 2.31 1.61 0.00 -
  YoY % -25.39% 94.95% 135.71% -81.82% 43.48% 0.00% -
  Horiz. % 89.44% 119.88% 61.49% 26.09% 143.48% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers