Highlights

[BAHVEST] QoQ TTM Result on 2018-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -1.53%    YoY -     787.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 92,874 65,052 33,988 14,588 13,660 22,219 28,764 118.93%
  QoQ % 42.77% 91.40% 132.99% 6.79% -38.52% -22.75% -
  Horiz. % 322.88% 226.16% 118.16% 50.72% 47.49% 77.25% 100.00%
PBT 12,961 4,380 77,172 72,172 73,106 72,003 -12,042 -
  QoQ % 195.91% -94.32% 6.93% -1.28% 1.53% 697.93% -
  Horiz. % -107.63% -36.37% -640.86% -599.34% -607.09% -597.93% 100.00%
Tax 810 1,170 -12,245 -12,245 -12,245 -12,245 978 -11.84%
  QoQ % -30.77% 109.55% 0.00% 0.00% 0.00% -1,352.04% -
  Horiz. % 82.82% 119.63% -1,252.04% -1,252.04% -1,252.04% -1,252.04% 100.00%
NP 13,771 5,550 64,927 59,927 60,861 59,758 -11,064 -
  QoQ % 148.13% -91.45% 8.34% -1.53% 1.85% 640.11% -
  Horiz. % -124.47% -50.16% -586.83% -541.64% -550.08% -540.11% 100.00%
NP to SH 13,771 5,550 64,927 59,927 60,861 59,758 -11,064 -
  QoQ % 148.13% -91.45% 8.34% -1.53% 1.85% 640.11% -
  Horiz. % -124.47% -50.16% -586.83% -541.64% -550.08% -540.11% 100.00%
Tax Rate -6.25 % -26.71 % 15.87 % 16.97 % 16.75 % 17.01 % - % -
  QoQ % 76.60% -268.30% -6.48% 1.31% -1.53% 0.00% -
  Horiz. % -36.74% -157.03% 93.30% 99.76% 98.47% 100.00% -
Total Cost 79,103 59,502 -30,939 -45,339 -47,201 -37,539 39,828 58.20%
  QoQ % 32.94% 292.32% 31.76% 3.94% -25.74% -194.25% -
  Horiz. % 198.61% 149.40% -77.68% -113.84% -118.51% -94.25% 100.00%
Net Worth 308,857 459,947 346,939 300,658 303,223 299,443 173,489 47.04%
  QoQ % -32.85% 32.57% 15.39% -0.85% 1.26% 72.60% -
  Horiz. % 178.03% 265.12% 199.98% 173.30% 174.78% 172.60% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 308,857 459,947 346,939 300,658 303,223 299,443 173,489 47.04%
  QoQ % -32.85% 32.57% 15.39% -0.85% 1.26% 72.60% -
  Horiz. % 178.03% 265.12% 199.98% 173.30% 174.78% 172.60% 100.00%
NOSH 1,223,682 1,221,964 756,518 609,113 607,298 602,260 600,308 60.98%
  QoQ % 0.14% 61.52% 24.20% 0.30% 0.84% 0.33% -
  Horiz. % 203.84% 203.56% 126.02% 101.47% 101.16% 100.33% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.83 % 8.53 % 191.03 % 410.80 % 445.54 % 268.95 % -38.46 % -
  QoQ % 73.86% -95.53% -53.50% -7.80% 65.66% 799.30% -
  Horiz. % -38.56% -22.18% -496.70% -1,068.12% -1,158.45% -699.30% 100.00%
ROE 4.46 % 1.21 % 18.71 % 19.93 % 20.07 % 19.96 % -6.38 % -
  QoQ % 268.60% -93.53% -6.12% -0.70% 0.55% 412.85% -
  Horiz. % -69.91% -18.97% -293.26% -312.38% -314.58% -312.85% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.59 5.32 4.49 2.39 2.25 3.69 4.79 36.03%
  QoQ % 42.67% 18.49% 87.87% 6.22% -39.02% -22.96% -
  Horiz. % 158.46% 111.06% 93.74% 49.90% 46.97% 77.04% 100.00%
EPS 1.13 0.45 8.58 9.84 10.02 9.92 -1.84 -
  QoQ % 151.11% -94.76% -12.80% -1.80% 1.01% 639.13% -
  Horiz. % -61.41% -24.46% -466.30% -534.78% -544.57% -539.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2524 0.3764 0.4586 0.4936 0.4993 0.4972 0.2890 -8.65%
  QoQ % -32.94% -17.92% -7.09% -1.14% 0.42% 72.04% -
  Horiz. % 87.34% 130.24% 158.69% 170.80% 172.77% 172.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.54 5.28 2.76 1.18 1.11 1.80 2.34 118.63%
  QoQ % 42.80% 91.30% 133.90% 6.31% -38.33% -23.08% -
  Horiz. % 322.22% 225.64% 117.95% 50.43% 47.44% 76.92% 100.00%
EPS 1.12 0.45 5.27 4.87 4.94 4.85 -0.90 -
  QoQ % 148.89% -91.46% 8.21% -1.42% 1.86% 638.89% -
  Horiz. % -124.44% -50.00% -585.56% -541.11% -548.89% -538.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2508 0.3735 0.2818 0.2442 0.2463 0.2432 0.1409 47.03%
  QoQ % -32.85% 32.54% 15.40% -0.85% 1.27% 72.60% -
  Horiz. % 178.00% 265.08% 200.00% 173.31% 174.80% 172.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.6600 0.6900 0.4000 1.1500 1.1600 1.0200 0.6500 -
P/RPS 8.70 12.96 8.90 48.02 51.57 27.65 13.57 -25.71%
  QoQ % -32.87% 45.62% -81.47% -6.88% 86.51% 103.76% -
  Horiz. % 64.11% 95.50% 65.59% 353.87% 380.03% 203.76% 100.00%
P/EPS 58.65 151.92 4.66 11.69 11.57 10.28 -35.27 -
  QoQ % -61.39% 3,160.09% -60.14% 1.04% 12.55% 129.15% -
  Horiz. % -166.29% -430.73% -13.21% -33.14% -32.80% -29.15% 100.00%
EY 1.71 0.66 21.46 8.56 8.64 9.73 -2.84 -
  QoQ % 159.09% -96.92% 150.70% -0.93% -11.20% 442.61% -
  Horiz. % -60.21% -23.24% -755.63% -301.41% -304.23% -342.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.61 1.83 0.87 2.33 2.32 2.05 2.25 10.43%
  QoQ % 42.62% 110.34% -62.66% 0.43% 13.17% -8.89% -
  Horiz. % 116.00% 81.33% 38.67% 103.56% 103.11% 91.11% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 27/02/19 23/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.5800 0.6400 0.5500 0.9900 1.1900 1.1500 0.9900 -
P/RPS 7.64 12.02 12.24 41.34 52.91 31.17 20.66 -48.57%
  QoQ % -36.44% -1.80% -70.39% -21.87% 69.75% 50.87% -
  Horiz. % 36.98% 58.18% 59.24% 200.10% 256.10% 150.87% 100.00%
P/EPS 51.54 140.91 6.41 10.06 11.87 11.59 -53.72 -
  QoQ % -63.42% 2,098.28% -36.28% -15.25% 2.42% 121.57% -
  Horiz. % -95.94% -262.30% -11.93% -18.73% -22.10% -21.57% 100.00%
EY 1.94 0.71 15.60 9.94 8.42 8.63 -1.86 -
  QoQ % 173.24% -95.45% 56.94% 18.05% -2.43% 563.98% -
  Horiz. % -104.30% -38.17% -838.71% -534.41% -452.69% -463.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.30 1.70 1.20 2.01 2.38 2.31 3.43 -23.45%
  QoQ % 35.29% 41.67% -40.30% -15.55% 3.03% -32.65% -
  Horiz. % 67.06% 49.56% 34.99% 58.60% 69.39% 67.35% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

376  362  582  1198 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 LAMBO 0.025-0.005 
 DGB 0.095-0.01 
 AT 0.180.00 

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