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 - 1,988,930
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
RPS 14.29 11.84 1.70 0.44 0.56 0.47 0.24 92.26%
  YoY % 20.69% 596.47% 286.36% -21.43% 19.15% 95.83% -
  Horiz. % 5,954.17% 4,933.33% 708.33% 183.33% 233.33% 195.83% 100.00%
EPS 5.71 5.85 -5.69 -2.00 0.13 -0.37 -0.27 -
  YoY % -2.39% 202.81% -184.50% -1,638.46% 135.14% -37.04% -
  Horiz. % -2,114.81% -2,166.67% 2,107.41% 740.74% -48.15% 137.04% 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 0.4397 0.3768 0.2544 0.2618 0.1367 0.1191 - -
  YoY % 16.69% 48.11% -2.83% 91.51% 14.78% 0.00% -
  Horiz. % 369.19% 316.37% 213.60% 219.82% 114.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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