Highlights

[HIBISCS] YoY TTM Result on 2017-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -38.87%    YoY -     202.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Revenue 844,078 935,861 284,182 235,525 33,808 8,775 11,211 94.33%
  YoY % -9.81% 229.32% 20.66% 596.65% 285.28% -21.73% -
  Horiz. % 7,529.02% 8,347.70% 2,534.85% 2,100.84% 301.56% 78.27% 100.00%
PBT 271,962 439,174 132,101 57,542 -113,816 -41,409 2,678 103.48%
  YoY % -38.07% 232.45% 129.57% 150.56% -174.86% -1,646.27% -
  Horiz. % 10,155.42% 16,399.33% 4,932.82% 2,148.69% -4,250.04% -1,546.27% 100.00%
Tax -151,298 -135,136 -18,486 58,853 630 1,623 -19 297.91%
  YoY % -11.96% -631.02% -131.41% 9,241.75% -61.18% 8,642.11% -
  Horiz. % 796,305.25% 711,242.06% 97,294.74% -309,752.62% -3,315.79% -8,542.11% 100.00%
NP 120,664 304,038 113,615 116,395 -113,186 -39,786 2,659 79.78%
  YoY % -60.31% 167.60% -2.39% 202.84% -184.49% -1,596.28% -
  Horiz. % 4,537.95% 11,434.30% 4,272.85% 4,377.40% -4,256.71% -1,496.28% 100.00%
NP to SH 120,664 304,038 113,615 116,395 -113,186 -39,786 2,659 79.78%
  YoY % -60.31% 167.60% -2.39% 202.84% -184.49% -1,596.28% -
  Horiz. % 4,537.95% 11,434.30% 4,272.85% 4,377.40% -4,256.71% -1,496.28% 100.00%
Tax Rate 55.63 % 30.77 % 13.99 % -102.28 % - % - % 0.71 % 95.53%
  YoY % 80.79% 119.94% 113.68% 0.00% 0.00% 0.00% -
  Horiz. % 7,835.21% 4,333.80% 1,970.42% -14,405.63% 0.00% 0.00% 100.00%
Total Cost 723,414 631,823 170,567 119,130 146,994 48,561 8,552 97.84%
  YoY % 14.50% 270.43% 43.18% -18.96% 202.70% 467.83% -
  Horiz. % 8,459.00% 7,388.01% 1,994.47% 1,393.01% 1,718.83% 567.83% 100.00%
Net Worth 1,365,876 1,207,053 874,475 749,377 505,905 520,632 271,870 28.17%
  YoY % 13.16% 38.03% 16.69% 48.13% -2.83% 91.50% -
  Horiz. % 502.40% 443.98% 321.65% 275.64% 186.08% 191.50% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Net Worth 1,365,876 1,207,053 874,475 749,377 505,905 520,632 271,870 28.17%
  YoY % 13.16% 38.03% 16.69% 48.13% -2.83% 91.50% -
  Horiz. % 502.40% 443.98% 321.65% 275.64% 186.08% 191.50% 100.00%
NOSH 1,588,228 1,588,228 1,589,956 1,441,111 1,099,795 897,642 453,118 21.27%
  YoY % 0.00% -0.11% 10.33% 31.03% 22.52% 98.10% -
  Horiz. % 350.51% 350.51% 350.89% 318.04% 242.72% 198.10% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
NP Margin 14.30 % 32.49 % 39.98 % 49.42 % -334.79 % -453.40 % 23.72 % -7.49%
  YoY % -55.99% -18.73% -19.10% 114.76% 26.16% -2,011.47% -
  Horiz. % 60.29% 136.97% 168.55% 208.35% -1,411.43% -1,911.47% 100.00%
ROE 8.83 % 25.19 % 12.99 % 15.53 % -22.37 % -7.64 % 0.98 % 40.21%
  YoY % -64.95% 93.92% -16.36% 169.42% -192.80% -879.59% -
  Horiz. % 901.02% 2,570.41% 1,325.51% 1,584.69% -2,282.65% -779.59% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 53.15 58.92 17.87 16.34 3.07 0.98 2.47 60.29%
  YoY % -9.79% 229.71% 9.36% 432.25% 213.27% -60.32% -
  Horiz. % 2,151.82% 2,385.43% 723.48% 661.54% 124.29% 39.68% 100.00%
EPS 7.60 19.14 7.15 8.08 -10.29 -4.43 0.59 48.13%
  YoY % -60.29% 167.69% -11.51% 178.52% -132.28% -850.85% -
  Horiz. % 1,288.14% 3,244.07% 1,211.86% 1,369.49% -1,744.07% -750.85% 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 0.8600 0.7600 0.5500 0.5200 0.4600 0.5800 0.6000 5.69%
  YoY % 13.16% 38.18% 5.77% 13.04% -20.69% -3.33% -
  Horiz. % 143.33% 126.67% 91.67% 86.67% 76.67% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,988,930
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 42.44 47.05 14.29 11.84 1.70 0.44 0.56 94.53%
  YoY % -9.80% 229.25% 20.69% 596.47% 286.36% -21.43% -
  Horiz. % 7,578.57% 8,401.79% 2,551.79% 2,114.29% 303.57% 78.57% 100.00%
EPS 6.07 15.29 5.71 5.85 -5.69 -2.00 0.13 80.57%
  YoY % -60.30% 167.78% -2.39% 202.81% -184.50% -1,638.46% -
  Horiz. % 4,669.23% 11,761.54% 4,392.31% 4,500.00% -4,376.92% -1,538.46% 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 0.6867 0.6069 0.4397 0.3768 0.2544 0.2618 0.1367 28.17%
  YoY % 13.15% 38.03% 16.69% 48.11% -2.83% 91.51% -
  Horiz. % 502.34% 443.96% 321.65% 275.64% 186.10% 191.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 -
Price 0.3400 1.0700 0.8200 0.4450 0.1950 0.7650 1.8600 -
P/RPS 0.64 1.82 4.59 2.72 6.34 78.26 75.18 -51.94%
  YoY % -64.84% -60.35% 68.75% -57.10% -91.90% 4.10% -
  Horiz. % 0.85% 2.42% 6.11% 3.62% 8.43% 104.10% 100.00%
P/EPS 4.48 5.59 11.48 5.51 -1.89 -17.26 316.96 -48.05%
  YoY % -19.86% -51.31% 108.35% 391.53% 89.05% -105.45% -
  Horiz. % 1.41% 1.76% 3.62% 1.74% -0.60% -5.45% 100.00%
EY 22.35 17.89 8.71 18.15 -52.78 -5.79 0.32 92.10%
  YoY % 24.93% 105.40% -52.01% 134.39% -811.57% -1,909.38% -
  Horiz. % 6,984.38% 5,590.62% 2,721.88% 5,671.88% -16,493.75% -1,809.38% 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 0.40 1.41 1.49 0.86 0.42 1.32 3.10 -27.01%
  YoY % -71.63% -5.37% 73.26% 104.76% -68.18% -57.42% -
  Horiz. % 12.90% 45.48% 48.06% 27.74% 13.55% 42.58% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 19/05/20 27/05/19 28/05/18 24/05/17 31/05/16 28/05/15 20/11/13 -
Price 0.6050 1.0200 0.8750 0.4300 0.1850 0.7150 1.9500 -
P/RPS 1.14 1.73 4.90 2.63 6.02 73.14 78.81 -47.86%
  YoY % -34.10% -64.69% 86.31% -56.31% -91.77% -7.19% -
  Horiz. % 1.45% 2.20% 6.22% 3.34% 7.64% 92.81% 100.00%
P/EPS 7.96 5.33 12.24 5.32 -1.80 -16.13 332.30 -43.66%
  YoY % 49.34% -56.45% 130.08% 395.56% 88.84% -104.85% -
  Horiz. % 2.40% 1.60% 3.68% 1.60% -0.54% -4.85% 100.00%
EY 12.56 18.77 8.17 18.78 -55.63 -6.20 0.30 77.57%
  YoY % -33.08% 129.74% -56.50% 133.76% -797.26% -2,166.67% -
  Horiz. % 4,186.67% 6,256.67% 2,723.33% 6,260.00% -18,543.33% -2,066.67% 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 0.70 1.34 1.59 0.83 0.40 1.23 3.25 -21.03%
  YoY % -47.76% -15.72% 91.57% 107.50% -67.48% -62.15% -
  Horiz. % 21.54% 41.23% 48.92% 25.54% 12.31% 37.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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