Highlights

[HIBISCS] YoY TTM Result on 2017-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     1.00%    YoY -     -80.59%
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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers