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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Revenue 894,335 785,160 278,004 198,060 3,748 18,312 13,038 132.84%
  YoY % 13.90% 182.43% 40.36% 5,184.42% -79.53% 40.45% -
  Horiz. % 6,859.45% 6,022.09% 2,132.26% 1,519.10% 28.75% 140.45% 100.00%
PBT 304,226 438,774 67,323 120,590 -204,672 10,925 -30,538 -
  YoY % -30.66% 551.74% -44.17% 158.92% -1,973.43% 135.78% -
  Horiz. % -996.22% -1,436.81% -220.46% -394.89% 670.22% -35.78% 100.00%
Tax -156,846 -106,782 -30,358 69,825 -60 2,087 1,637 -
  YoY % -46.88% -251.74% -143.48% 116,475.00% -102.87% 27.49% -
  Horiz. % -9,581.31% -6,523.03% -1,854.49% 4,265.42% -3.67% 127.49% 100.00%
NP 147,380 331,992 36,965 190,415 -204,732 13,012 -28,901 -
  YoY % -55.61% 798.13% -80.59% 193.01% -1,673.41% 145.02% -
  Horiz. % -509.95% -1,148.72% -127.90% -658.85% 708.39% -45.02% 100.00%
NP to SH 147,380 331,992 36,965 190,415 -204,732 13,012 -28,901 -
  YoY % -55.61% 798.13% -80.59% 193.01% -1,673.41% 145.02% -
  Horiz. % -509.95% -1,148.72% -127.90% -658.85% 708.39% -45.02% 100.00%
Tax Rate 51.56 % 24.34 % 45.09 % -57.90 % - % -19.10 % - % -
  YoY % 111.83% -46.02% 177.88% 0.00% 0.00% 0.00% -
  Horiz. % -269.95% -127.43% -236.07% 303.14% 0.00% 100.00% -
Total Cost 746,955 453,168 241,039 7,645 208,480 5,300 41,939 77.83%
  YoY % 64.83% 88.01% 3,052.90% -96.33% 3,833.58% -87.36% -
  Horiz. % 1,781.05% 1,080.54% 574.74% 18.23% 497.10% 12.64% 100.00%
Net Worth 1,286,465 1,159,407 765,753 731,916 432,545 366,627 506,254 20.49%
  YoY % 10.96% 51.41% 4.62% 69.21% 17.98% -27.58% -
  Horiz. % 254.11% 229.02% 151.26% 144.57% 85.44% 72.42% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Net Worth 1,286,465 1,159,407 765,753 731,916 432,545 366,627 506,254 20.49%
  YoY % 10.96% 51.41% 4.62% 69.21% 17.98% -27.58% -
  Horiz. % 254.11% 229.02% 151.26% 144.57% 85.44% 72.42% 100.00%
NOSH 1,588,228 1,588,228 1,531,506 1,407,531 1,005,919 547,204 888,166 12.32%
  YoY % 0.00% 3.70% 8.81% 39.92% 83.83% -38.39% -
  Horiz. % 178.82% 178.82% 172.43% 158.48% 113.26% 61.61% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
NP Margin 16.48 % 42.28 % 13.30 % 96.14 % -5,462.43 % 71.06 % -221.67 % -
  YoY % -61.02% 217.89% -86.17% 101.76% -7,787.07% 132.06% -
  Horiz. % -7.43% -19.07% -6.00% -43.37% 2,464.22% -32.06% 100.00%
ROE 11.46 % 28.63 % 4.83 % 26.02 % -47.33 % 3.55 % -5.71 % -
  YoY % -59.97% 492.75% -81.44% 154.98% -1,433.24% 162.17% -
  Horiz. % -200.70% -501.40% -84.59% -455.69% 828.90% -62.17% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 56.31 49.44 18.15 14.07 0.37 3.35 1.47 107.24%
  YoY % 13.90% 172.40% 29.00% 3,702.70% -88.96% 127.89% -
  Horiz. % 3,830.61% 3,363.27% 1,234.69% 957.14% 25.17% 227.89% 100.00%
EPS 9.28 20.90 2.41 13.53 -20.35 2.38 -3.25 -
  YoY % -55.60% 767.22% -82.19% 166.49% -955.04% 173.23% -
  Horiz. % -285.54% -643.08% -74.15% -416.31% 626.15% -73.23% 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 0.8100 0.7300 0.5000 0.5200 0.4300 0.6700 0.5700 7.28%
  YoY % 10.96% 46.00% -3.85% 20.93% -35.82% 17.54% -
  Horiz. % 142.11% 128.07% 87.72% 91.23% 75.44% 117.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
RPS 56.31 49.44 17.50 12.47 0.24 1.15 0.82 132.89%
  YoY % 13.90% 182.51% 40.34% 5,095.83% -79.13% 40.24% -
  Horiz. % 6,867.07% 6,029.27% 2,134.15% 1,520.73% 29.27% 140.24% 100.00%
EPS 9.28 20.90 2.33 11.99 -12.89 0.82 -1.82 -
  YoY % -55.60% 797.00% -80.57% 193.02% -1,671.95% 145.05% -
  Horiz. % -509.89% -1,148.35% -128.02% -658.79% 708.24% -45.05% 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 0.8100 0.7300 0.4821 0.4608 0.2723 0.2308 0.3188 20.49%
  YoY % 10.96% 51.42% 4.62% 69.23% 17.98% -27.60% -
  Horiz. % 254.08% 228.98% 151.22% 144.54% 85.41% 72.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 -
Price 0.9400 0.8400 0.8950 0.4100 0.2300 1.6100 0.8500 -
P/RPS 1.67 1.70 4.93 2.91 61.73 48.11 57.90 -50.78%
  YoY % -1.76% -65.52% 69.42% -95.29% 28.31% -16.91% -
  Horiz. % 2.88% 2.94% 8.51% 5.03% 106.61% 83.09% 100.00%
P/EPS 10.13 4.02 37.08 3.03 -1.13 67.71 -26.12 -
  YoY % 151.99% -89.16% 1,123.76% 368.14% -101.67% 359.23% -
  Horiz. % -38.78% -15.39% -141.96% -11.60% 4.33% -259.23% 100.00%
EY 9.87 24.88 2.70 33.00 -88.49 1.48 -3.83 -
  YoY % -60.33% 821.48% -91.82% 137.29% -6,079.05% 138.64% -
  Horiz. % -257.70% -649.61% -70.50% -861.62% 2,310.44% -38.64% 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 1.15 1.79 0.79 0.53 2.40 1.49 -4.88%
  YoY % 0.87% -35.75% 126.58% 49.06% -77.92% 61.07% -
  Horiz. % 77.85% 77.18% 120.13% 53.02% 35.57% 161.07% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 CAGR
Date 25/02/20 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 -
Price 0.8800 1.0500 0.9650 0.5150 0.1800 1.5500 0.9200 -
P/RPS 1.56 2.12 5.32 3.66 48.31 46.32 62.67 -52.20%
  YoY % -26.42% -60.15% 45.36% -92.42% 4.30% -26.09% -
  Horiz. % 2.49% 3.38% 8.49% 5.84% 77.09% 73.91% 100.00%
P/EPS 9.48 5.02 39.98 3.81 -0.88 65.18 -28.27 -
  YoY % 88.84% -87.44% 949.34% 532.95% -101.35% 330.56% -
  Horiz. % -33.53% -17.76% -141.42% -13.48% 3.11% -230.56% 100.00%
EY 10.54 19.91 2.50 26.27 -113.07 1.53 -3.54 -
  YoY % -47.06% 696.40% -90.48% 123.23% -7,490.20% 143.22% -
  Horiz. % -297.74% -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 1.09 1.44 1.93 0.99 0.42 2.31 1.61 -7.50%
  YoY % -24.31% -25.39% 94.95% 135.71% -81.82% 43.48% -
  Horiz. % 67.70% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS