Highlights

[BIOHLDG] QoQ TTM Result on 2017-06-30 [#2]

Stock [BIOHLDG]: BIOALPHA HOLDINGS BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     15.91%    YoY -     -0.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 58,618 54,786 52,638 50,638 49,447 47,724 40,667 27.63%
  QoQ % 6.99% 4.08% 3.95% 2.41% 3.61% 17.35% -
  Horiz. % 144.14% 134.72% 129.44% 124.52% 121.59% 117.35% 100.00%
PBT 12,210 9,522 7,607 7,113 5,986 8,074 8,385 28.50%
  QoQ % 28.23% 25.17% 6.95% 18.83% -25.86% -3.71% -
  Horiz. % 145.62% 113.56% 90.72% 84.83% 71.39% 96.29% 100.00%
Tax -1,820 -1,819 189 231 186 193 -602 109.22%
  QoQ % -0.05% -1,062.43% -18.18% 24.19% -3.63% 132.06% -
  Horiz. % 302.33% 302.16% -31.40% -38.37% -30.90% -32.06% 100.00%
NP 10,390 7,703 7,796 7,344 6,172 8,267 7,783 21.26%
  QoQ % 34.88% -1.19% 6.15% 18.99% -25.34% 6.22% -
  Horiz. % 133.50% 98.97% 100.17% 94.36% 79.30% 106.22% 100.00%
NP to SH 10,684 8,089 8,185 7,825 6,751 8,828 8,132 19.98%
  QoQ % 32.08% -1.17% 4.60% 15.91% -23.53% 8.56% -
  Horiz. % 131.38% 99.47% 100.65% 96.22% 83.02% 108.56% 100.00%
Tax Rate 14.91 % 19.10 % -2.48 % -3.25 % -3.11 % -2.39 % 7.18 % 62.84%
  QoQ % -21.94% 870.16% 23.69% -4.50% -30.13% -133.29% -
  Horiz. % 207.66% 266.02% -34.54% -45.26% -43.31% -33.29% 100.00%
Total Cost 48,228 47,083 44,842 43,294 43,275 39,457 32,884 29.12%
  QoQ % 2.43% 5.00% 3.58% 0.04% 9.68% 19.99% -
  Horiz. % 146.66% 143.18% 136.36% 131.66% 131.60% 119.99% 100.00%
Net Worth 135,898 135,654 116,539 125,918 123,008 97,639 93,211 28.61%
  QoQ % 0.18% 16.40% -7.45% 2.37% 25.98% 4.75% -
  Horiz. % 145.80% 145.53% 125.03% 135.09% 131.97% 104.75% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 714 714 714 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 6.68 % 8.83 % 8.72 % - % - % - % - % -
  QoQ % -24.35% 1.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.61% 101.26% 100.00% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 135,898 135,654 116,539 125,918 123,008 97,639 93,211 28.61%
  QoQ % 0.18% 16.40% -7.45% 2.37% 25.98% 4.75% -
  Horiz. % 145.80% 145.53% 125.03% 135.09% 131.97% 104.75% 100.00%
NOSH 809,399 808,431 714,090 796,451 782,000 666,029 511,029 35.91%
  QoQ % 0.12% 13.21% -10.34% 1.85% 17.41% 30.33% -
  Horiz. % 158.39% 158.20% 139.74% 155.85% 153.02% 130.33% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.72 % 14.06 % 14.81 % 14.50 % 12.48 % 17.32 % 19.14 % -5.01%
  QoQ % 26.03% -5.06% 2.14% 16.19% -27.94% -9.51% -
  Horiz. % 92.58% 73.46% 77.38% 75.76% 65.20% 90.49% 100.00%
ROE 7.86 % 5.96 % 7.02 % 6.21 % 5.49 % 9.04 % 8.72 % -6.69%
  QoQ % 31.88% -15.10% 13.04% 13.11% -39.27% 3.67% -
  Horiz. % 90.14% 68.35% 80.50% 71.22% 62.96% 103.67% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.24 6.78 7.37 6.36 6.32 7.17 7.96 -6.13%
  QoQ % 6.78% -8.01% 15.88% 0.63% -11.85% -9.92% -
  Horiz. % 90.95% 85.18% 92.59% 79.90% 79.40% 90.08% 100.00%
EPS 1.32 1.00 1.15 0.98 0.86 1.33 1.59 -11.68%
  QoQ % 32.00% -13.04% 17.35% 13.95% -35.34% -16.35% -
  Horiz. % 83.02% 62.89% 72.33% 61.64% 54.09% 83.65% 100.00%
DPS 0.09 0.09 0.10 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 90.00% 100.00% - - - -
NAPS 0.1679 0.1678 0.1632 0.1581 0.1573 0.1466 0.1824 -5.38%
  QoQ % 0.06% 2.82% 3.23% 0.51% 7.30% -19.63% -
  Horiz. % 92.05% 92.00% 89.47% 86.68% 86.24% 80.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 838,888
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.81 6.37 6.12 5.89 5.75 5.55 4.73 27.53%
  QoQ % 6.91% 4.08% 3.90% 2.43% 3.60% 17.34% -
  Horiz. % 143.97% 134.67% 129.39% 124.52% 121.56% 117.34% 100.00%
EPS 1.24 0.94 0.95 0.91 0.78 1.03 0.95 19.45%
  QoQ % 31.91% -1.05% 4.40% 16.67% -24.27% 8.42% -
  Horiz. % 130.53% 98.95% 100.00% 95.79% 82.11% 108.42% 100.00%
DPS 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.1580 0.1577 0.1355 0.1464 0.1430 0.1135 0.1084 28.58%
  QoQ % 0.19% 16.38% -7.45% 2.38% 25.99% 4.70% -
  Horiz. % 145.76% 145.48% 125.00% 135.06% 131.92% 104.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.2150 0.2500 0.2600 0.2350 0.2500 0.2050 0.2650 -
P/RPS 2.97 3.69 3.53 3.70 3.95 2.86 3.33 -7.35%
  QoQ % -19.51% 4.53% -4.59% -6.33% 38.11% -14.11% -
  Horiz. % 89.19% 110.81% 106.01% 111.11% 118.62% 85.89% 100.00%
P/EPS 16.29 24.99 22.68 23.92 28.96 15.47 16.65 -1.45%
  QoQ % -34.81% 10.19% -5.18% -17.40% 87.20% -7.09% -
  Horiz. % 97.84% 150.09% 136.22% 143.66% 173.93% 92.91% 100.00%
EY 6.14 4.00 4.41 4.18 3.45 6.47 6.00 1.55%
  QoQ % 53.50% -9.30% 5.50% 21.16% -46.68% 7.83% -
  Horiz. % 102.33% 66.67% 73.50% 69.67% 57.50% 107.83% 100.00%
DY 0.41 0.35 0.38 0.00 0.00 0.00 0.00 -
  QoQ % 17.14% -7.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.89% 92.11% 100.00% - - - -
P/NAPS 1.28 1.49 1.59 1.49 1.59 1.40 1.45 -7.98%
  QoQ % -14.09% -6.29% 6.71% -6.29% 13.57% -3.45% -
  Horiz. % 88.28% 102.76% 109.66% 102.76% 109.66% 96.55% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 27/11/17 23/08/17 30/05/17 28/02/17 22/11/16 -
Price 0.2350 0.2350 0.2600 0.2600 0.2450 0.2300 0.2400 -
P/RPS 3.24 3.47 3.53 4.09 3.87 3.21 3.02 4.80%
  QoQ % -6.63% -1.70% -13.69% 5.68% 20.56% 6.29% -
  Horiz. % 107.28% 114.90% 116.89% 135.43% 128.15% 106.29% 100.00%
P/EPS 17.80 23.49 22.68 26.46 28.38 17.35 15.08 11.70%
  QoQ % -24.22% 3.57% -14.29% -6.77% 63.57% 15.05% -
  Horiz. % 118.04% 155.77% 150.40% 175.46% 188.20% 115.05% 100.00%
EY 5.62 4.26 4.41 3.78 3.52 5.76 6.63 -10.44%
  QoQ % 31.92% -3.40% 16.67% 7.39% -38.89% -13.12% -
  Horiz. % 84.77% 64.25% 66.52% 57.01% 53.09% 86.88% 100.00%
DY 0.38 0.38 0.38 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
P/NAPS 1.40 1.40 1.59 1.64 1.56 1.57 1.32 4.00%
  QoQ % 0.00% -11.95% -3.05% 5.13% -0.64% 18.94% -
  Horiz. % 106.06% 106.06% 120.45% 124.24% 118.18% 118.94% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers