Highlights

[HIBISCS] YoY TTM Result on 2015-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -37.66%    YoY -     -432.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Revenue 284,182 235,525 33,808 8,775 11,211 9,376 4,803 92.06%
  YoY % 20.66% 596.65% 285.28% -21.73% 19.57% 95.21% -
  Horiz. % 5,916.76% 4,903.71% 703.89% 182.70% 233.42% 195.21% 100.00%
PBT 132,101 57,542 -113,816 -41,409 2,678 -7,131 -5,012 -
  YoY % 129.57% 150.56% -174.86% -1,646.27% 137.55% -42.28% -
  Horiz. % -2,635.69% -1,148.08% 2,270.87% 826.20% -53.43% 142.28% 100.00%
Tax -18,486 58,853 630 1,623 -19 -133 -346 88.95%
  YoY % -131.41% 9,241.75% -61.18% 8,642.11% 85.71% 61.56% -
  Horiz. % 5,342.77% -17,009.54% -182.08% -469.08% 5.49% 38.44% 100.00%
NP 113,615 116,395 -113,186 -39,786 2,659 -7,264 -5,358 -
  YoY % -2.39% 202.84% -184.49% -1,596.28% 136.61% -35.57% -
  Horiz. % -2,120.47% -2,172.36% 2,112.47% 742.55% -49.63% 135.57% 100.00%
NP to SH 113,615 116,395 -113,186 -39,786 2,659 -7,264 -5,358 -
  YoY % -2.39% 202.84% -184.49% -1,596.28% 136.61% -35.57% -
  Horiz. % -2,120.47% -2,172.36% 2,112.47% 742.55% -49.63% 135.57% 100.00%
Tax Rate 13.99 % -102.28 % - % - % 0.71 % - % - % -
  YoY % 113.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,970.42% -14,405.63% 0.00% 0.00% 100.00% - -
Total Cost 170,567 119,130 146,994 48,561 8,552 16,640 10,161 57.01%
  YoY % 43.18% -18.96% 202.70% 467.83% -48.61% 63.76% -
  Horiz. % 1,678.64% 1,172.42% 1,446.65% 477.92% 84.16% 163.76% 100.00%
Net Worth 874,475 749,377 505,905 520,632 271,870 236,936 - -
  YoY % 16.69% 48.13% -2.83% 91.50% 14.74% 0.00% -
  Horiz. % 369.08% 316.28% 213.52% 219.73% 114.74% 100.00% -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 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
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 874,475 749,377 505,905 520,632 271,870 236,936 - -
  YoY % 16.69% 48.13% -2.83% 91.50% 14.74% 0.00% -
  Horiz. % 369.08% 316.28% 213.52% 219.73% 114.74% 100.00% -
NOSH 1,589,956 1,441,111 1,099,795 897,642 453,118 438,771 420,724 23.69%
  YoY % 10.33% 31.03% 22.52% 98.10% 3.27% 4.29% -
  Horiz. % 377.91% 342.53% 261.40% 213.36% 107.70% 104.29% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 39.98 % 49.42 % -334.79 % -453.40 % 23.72 % -77.47 % -111.56 % -
  YoY % -19.10% 114.76% 26.16% -2,011.47% 130.62% 30.56% -
  Horiz. % -35.84% -44.30% 300.10% 406.42% -21.26% 69.44% 100.00%
ROE 12.99 % 15.53 % -22.37 % -7.64 % 0.98 % -3.07 % - % -
  YoY % -16.36% 169.42% -192.80% -879.59% 131.92% 0.00% -
  Horiz. % -423.13% -505.86% 728.66% 248.86% -31.92% 100.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
RPS 17.87 16.34 3.07 0.98 2.47 2.14 1.14 55.30%
  YoY % 9.36% 432.25% 213.27% -60.32% 15.42% 87.72% -
  Horiz. % 1,567.54% 1,433.33% 269.30% 85.96% 216.67% 187.72% 100.00%
EPS 7.15 8.08 -10.29 -4.43 0.59 -1.66 -1.27 -
  YoY % -11.51% 178.52% -132.28% -850.85% 135.54% -30.71% -
  Horiz. % -562.99% -636.22% 810.24% 348.82% -46.46% 130.71% 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 0.5500 0.5200 0.4600 0.5800 0.6000 0.5400 - -
  YoY % 5.77% 13.04% -20.69% -3.33% 11.11% 0.00% -
  Horiz. % 101.85% 96.30% 85.19% 107.41% 111.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
RPS 17.89 14.83 2.13 0.55 0.71 0.59 0.30 92.30%
  YoY % 20.63% 596.24% 287.27% -22.54% 20.34% 96.67% -
  Horiz. % 5,963.33% 4,943.33% 710.00% 183.33% 236.67% 196.67% 100.00%
EPS 7.15 7.33 -7.13 -2.51 0.17 -0.46 -0.34 -
  YoY % -2.46% 202.81% -184.06% -1,576.47% 136.96% -35.29% -
  Horiz. % -2,102.94% -2,155.88% 2,097.06% 738.24% -50.00% 135.29% 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 0.5506 0.4718 0.3185 0.3278 0.1712 0.1492 - -
  YoY % 16.70% 48.13% -2.84% 91.47% 14.75% 0.00% -
  Horiz. % 369.03% 316.22% 213.47% 219.71% 114.75% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 30/12/11 -
Price 0.8200 0.4450 0.1950 0.7650 1.8600 1.4100 0.9400 -
P/RPS 4.59 2.72 6.34 78.26 75.18 65.98 82.34 -36.98%
  YoY % 68.75% -57.10% -91.90% 4.10% 13.94% -19.87% -
  Horiz. % 5.57% 3.30% 7.70% 95.04% 91.30% 80.13% 100.00%
P/EPS 11.48 5.51 -1.89 -17.26 316.96 -85.17 -73.81 -
  YoY % 108.35% 391.53% 89.05% -105.45% 472.15% -15.39% -
  Horiz. % -15.55% -7.47% 2.56% 23.38% -429.43% 115.39% 100.00%
EY 8.71 18.15 -52.78 -5.79 0.32 -1.17 -1.35 -
  YoY % -52.01% 134.39% -811.57% -1,909.38% 127.35% 13.33% -
  Horiz. % -645.19% -1,344.44% 3,909.63% 428.89% -23.70% 86.67% 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 1.49 0.86 0.42 1.32 3.10 2.61 0.00 -
  YoY % 73.26% 104.76% -68.18% -57.42% 18.77% 0.00% -
  Horiz. % 57.09% 32.95% 16.09% 50.57% 118.77% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Date 28/05/18 24/05/17 31/05/16 28/05/15 20/11/13 25/02/13 - -
Price 0.8750 0.4300 0.1850 0.7150 1.9500 1.4900 0.0000 -
P/RPS 4.90 2.63 6.02 73.14 78.81 69.73 0.00 -
  YoY % 86.31% -56.31% -91.77% -7.19% 13.02% 0.00% -
  Horiz. % 7.03% 3.77% 8.63% 104.89% 113.02% 100.00% -
P/EPS 12.24 5.32 -1.80 -16.13 332.30 -90.00 0.00 -
  YoY % 130.08% 395.56% 88.84% -104.85% 469.22% 0.00% -
  Horiz. % -13.60% -5.91% 2.00% 17.92% -369.22% 100.00% -
EY 8.17 18.78 -55.63 -6.20 0.30 -1.11 0.00 -
  YoY % -56.50% 133.76% -797.26% -2,166.67% 127.03% 0.00% -
  Horiz. % -736.04% -1,691.89% 5,011.71% 558.56% -27.03% 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 1.59 0.83 0.40 1.23 3.25 2.76 0.00 -
  YoY % 91.57% 107.50% -67.48% -62.15% 17.75% 0.00% -
  Horiz. % 57.61% 30.07% 14.49% 44.57% 117.75% 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
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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