Highlights

[HIBISCS] YoY TTM Result on 2014-03-31 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -17.36%    YoY -     385.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 264,764 136,194 5,172 19,324 10,037 9,867 8,516 114.48%
  YoY % 94.40% 2,533.29% -73.24% 92.53% 1.72% 15.86% -
  Horiz. % 3,109.02% 1,599.27% 60.73% 226.91% 117.86% 115.86% 100.00%
PBT 64,248 -53,599 -51,149 10,584 -12,854 -4,921 -3,930 -
  YoY % 219.87% -4.79% -583.27% 182.34% -161.21% -25.22% -
  Horiz. % -1,634.81% 1,363.84% 1,301.50% -269.31% 327.07% 125.22% 100.00%
Tax -27,650 69,173 -75 1,395 7 -510 -267 180.16%
  YoY % -139.97% 92,330.66% -105.38% 19,828.57% 101.37% -91.01% -
  Horiz. % 10,355.81% -25,907.49% 28.09% -522.47% -2.62% 191.01% 100.00%
NP 36,598 15,574 -51,224 11,979 -12,847 -5,431 -4,197 -
  YoY % 134.99% 130.40% -527.61% 193.24% -136.55% -29.40% -
  Horiz. % -872.00% -371.07% 1,220.49% -285.42% 306.10% 129.40% 100.00%
NP to SH 36,598 15,574 -51,224 11,979 -12,847 -5,431 -4,197 -
  YoY % 134.99% 130.40% -527.61% 193.24% -136.55% -29.40% -
  Horiz. % -872.00% -371.07% 1,220.49% -285.42% 306.10% 129.40% 100.00%
Tax Rate 43.04 % - % - % -13.18 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -326.56% 0.00% 0.00% 100.00% - - -
Total Cost 228,166 120,620 56,396 7,345 22,884 15,298 12,713 89.85%
  YoY % 89.16% 113.88% 667.81% -67.90% 49.59% 20.33% -
  Horiz. % 1,794.75% 948.79% 443.61% 57.78% 180.00% 120.33% 100.00%
Net Worth 753,402 679,213 600,893 369,199 239,424 0 240,472 28.86%
  YoY % 10.92% 13.03% 62.76% 54.20% 0.00% 0.00% -
  Horiz. % 313.30% 282.45% 249.88% 153.53% 99.56% 0.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 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
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Net Worth 753,402 679,213 600,893 369,199 239,424 0 240,472 28.86%
  YoY % 10.92% 13.03% 62.76% 54.20% 0.00% 0.00% -
  Horiz. % 313.30% 282.45% 249.88% 153.53% 99.56% 0.00% 100.00%
NOSH 1,477,260 1,358,426 969,183 520,000 443,378 426,071 437,222 31.04%
  YoY % 8.75% 40.16% 86.38% 17.28% 4.06% -2.55% -
  Horiz. % 337.87% 310.69% 221.67% 118.93% 101.41% 97.45% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
NP Margin 13.82 % 11.44 % -990.41 % 61.99 % -128.00 % -55.04 % -49.28 % -
  YoY % 20.80% 101.16% -1,697.69% 148.43% -132.56% -11.69% -
  Horiz. % -28.04% -23.21% 2,009.76% -125.79% 259.74% 111.69% 100.00%
ROE 4.86 % 2.29 % -8.52 % 3.24 % -5.37 % - % -1.75 % -
  YoY % 112.23% 126.88% -362.96% 160.34% 0.00% 0.00% -
  Horiz. % -277.71% -130.86% 486.86% -185.14% 306.86% 0.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 17.92 10.03 0.53 3.72 2.26 2.32 1.95 63.63%
  YoY % 78.66% 1,792.45% -85.75% 64.60% -2.59% 18.97% -
  Horiz. % 918.97% 514.36% 27.18% 190.77% 115.90% 118.97% 100.00%
EPS 2.48 1.15 -5.29 2.30 -2.90 -1.27 -0.96 -
  YoY % 115.65% 121.74% -330.00% 179.31% -128.35% -32.29% -
  Horiz. % -258.33% -119.79% 551.04% -239.58% 302.08% 132.29% 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 0.5100 0.5000 0.6200 0.7100 0.5400 0.0000 0.5500 -1.66%
  YoY % 2.00% -19.35% -12.68% 31.48% 0.00% 0.00% -
  Horiz. % 92.73% 90.91% 112.73% 129.09% 98.18% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,988,930
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 13.31 6.85 0.26 0.97 0.50 0.50 0.43 114.27%
  YoY % 94.31% 2,534.62% -73.20% 94.00% 0.00% 16.28% -
  Horiz. % 3,095.35% 1,593.02% 60.47% 225.58% 116.28% 116.28% 100.00%
EPS 1.84 0.78 -2.58 0.60 -0.65 -0.27 -0.21 -
  YoY % 135.90% 130.23% -530.00% 192.31% -140.74% -28.57% -
  Horiz. % -876.19% -371.43% 1,228.57% -285.71% 309.52% 128.57% 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 0.3788 0.3415 0.3021 0.1856 0.1204 0.0000 0.1209 28.86%
  YoY % 10.92% 13.04% 62.77% 54.15% 0.00% 0.00% -
  Horiz. % 313.32% 282.46% 249.88% 153.52% 99.59% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 28/06/13 29/06/12 29/03/13 -
Price 0.6450 0.1950 0.6750 1.8800 1.4400 1.5100 1.4900 -
P/RPS 3.60 1.94 126.49 50.59 63.61 65.20 76.50 -49.27%
  YoY % 85.57% -98.47% 150.03% -20.47% -2.44% -14.77% -
  Horiz. % 4.71% 2.54% 165.35% 66.13% 83.15% 85.23% 100.00%
P/EPS 26.04 17.01 -12.77 81.61 -49.70 -118.46 -155.22 -
  YoY % 53.09% 233.20% -115.65% 264.21% 58.04% 23.68% -
  Horiz. % -16.78% -10.96% 8.23% -52.58% 32.02% 76.32% 100.00%
EY 3.84 5.88 -7.83 1.23 -2.01 -0.84 -0.64 -
  YoY % -34.69% 175.10% -736.59% 161.19% -139.29% -31.25% -
  Horiz. % -600.00% -918.75% 1,223.44% -192.19% 314.06% 131.25% 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 1.26 0.39 1.09 2.65 2.67 0.00 2.71 -15.64%
  YoY % 223.08% -64.22% -58.87% -0.75% 0.00% 0.00% -
  Horiz. % 46.49% 14.39% 40.22% 97.79% 98.52% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 28/11/17 25/11/16 30/11/15 26/05/14 21/08/13 - 23/05/13 -
Price 0.7150 0.3000 0.2350 1.6200 1.5000 0.0000 1.5300 -
P/RPS 3.99 2.99 44.04 43.59 66.26 0.00 78.55 -48.40%
  YoY % 33.44% -93.21% 1.03% -34.21% 0.00% 0.00% -
  Horiz. % 5.08% 3.81% 56.07% 55.49% 84.35% 0.00% 100.00%
P/EPS 28.86 26.17 -4.45 70.32 -51.77 0.00 -159.39 -
  YoY % 10.28% 688.09% -106.33% 235.83% 0.00% 0.00% -
  Horiz. % -18.11% -16.42% 2.79% -44.12% 32.48% -0.00% 100.00%
EY 3.46 3.82 -22.49 1.42 -1.93 0.00 -0.63 -
  YoY % -9.42% 116.99% -1,683.80% 173.58% 0.00% 0.00% -
  Horiz. % -549.21% -606.35% 3,569.84% -225.40% 306.35% -0.00% 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 1.40 0.60 0.38 2.28 2.78 0.00 2.78 -14.13%
  YoY % 133.33% 57.89% -83.33% -17.99% 0.00% 0.00% -
  Horiz. % 50.36% 21.58% 13.67% 82.01% 100.00% 0.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
3. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
4. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
5. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
6. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
7. When will the pandemic end? Out of the box
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS