Highlights

[BIOHLDG] QoQ TTM Result on 2018-09-30 [#3]

Stock [BIOHLDG]: BIOALPHA HOLDINGS BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     8.55%    YoY -     63.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 69,504 71,101 65,007 58,618 54,786 52,638 50,638 23.43%
  QoQ % -2.25% 9.37% 10.90% 6.99% 4.08% 3.95% -
  Horiz. % 137.26% 140.41% 128.38% 115.76% 108.19% 103.95% 100.00%
PBT 14,414 14,985 13,790 12,210 9,522 7,607 7,113 59.93%
  QoQ % -3.81% 8.67% 12.94% 28.23% 25.17% 6.95% -
  Horiz. % 202.64% 210.67% 193.87% 171.66% 133.87% 106.95% 100.00%
Tax -2,359 -2,101 -1,850 -1,820 -1,819 189 231 -
  QoQ % -12.28% -13.57% -1.65% -0.05% -1,062.43% -18.18% -
  Horiz. % -1,021.21% -909.52% -800.87% -787.88% -787.45% 81.82% 100.00%
NP 12,055 12,884 11,940 10,390 7,703 7,796 7,344 39.03%
  QoQ % -6.43% 7.91% 14.92% 34.88% -1.19% 6.15% -
  Horiz. % 164.15% 175.44% 162.58% 141.48% 104.89% 106.15% 100.00%
NP to SH 12,000 13,413 12,356 10,684 8,089 8,185 7,825 32.88%
  QoQ % -10.53% 8.55% 15.65% 32.08% -1.17% 4.60% -
  Horiz. % 153.35% 171.41% 157.90% 136.54% 103.37% 104.60% 100.00%
Tax Rate 16.37 % 14.02 % 13.42 % 14.91 % 19.10 % -2.48 % -3.25 % -
  QoQ % 16.76% 4.47% -9.99% -21.94% 870.16% 23.69% -
  Horiz. % -503.69% -431.38% -412.92% -458.77% -587.69% 76.31% 100.00%
Total Cost 57,449 58,217 53,067 48,228 47,083 44,842 43,294 20.69%
  QoQ % -1.32% 9.70% 10.03% 2.43% 5.00% 3.58% -
  Horiz. % 132.70% 134.47% 122.57% 111.40% 108.75% 103.58% 100.00%
Net Worth 153,288 144,089 140,026 135,898 135,654 116,539 125,918 13.97%
  QoQ % 6.38% 2.90% 3.04% 0.18% 16.40% -7.45% -
  Horiz. % 121.74% 114.43% 111.20% 107.93% 107.73% 92.55% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 890 890 1,604 714 714 714 0 -
  QoQ % 0.00% -44.51% 124.68% 0.00% 0.00% 0.00% -
  Horiz. % 124.68% 124.68% 224.68% 100.00% 100.00% 100.00% -
Div Payout % 7.42 % 6.64 % 12.99 % 6.68 % 8.83 % 8.72 % - % -
  QoQ % 11.75% -48.88% 94.46% -24.35% 1.26% 0.00% -
  Horiz. % 85.09% 76.15% 148.97% 76.61% 101.26% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 153,288 144,089 140,026 135,898 135,654 116,539 125,918 13.97%
  QoQ % 6.38% 2.90% 3.04% 0.18% 16.40% -7.45% -
  Horiz. % 121.74% 114.43% 111.20% 107.93% 107.73% 92.55% 100.00%
NOSH 832,187 809,945 809,399 809,399 808,431 714,090 796,451 2.96%
  QoQ % 2.75% 0.07% 0.00% 0.12% 13.21% -10.34% -
  Horiz. % 104.49% 101.69% 101.63% 101.63% 101.50% 89.66% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.34 % 18.12 % 18.37 % 17.72 % 14.06 % 14.81 % 14.50 % 12.63%
  QoQ % -4.30% -1.36% 3.67% 26.03% -5.06% 2.14% -
  Horiz. % 119.59% 124.97% 126.69% 122.21% 96.97% 102.14% 100.00%
ROE 7.83 % 9.31 % 8.82 % 7.86 % 5.96 % 7.02 % 6.21 % 16.66%
  QoQ % -15.90% 5.56% 12.21% 31.88% -15.10% 13.04% -
  Horiz. % 126.09% 149.92% 142.03% 126.57% 95.97% 113.04% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.35 8.78 8.03 7.24 6.78 7.37 6.36 19.84%
  QoQ % -4.90% 9.34% 10.91% 6.78% -8.01% 15.88% -
  Horiz. % 131.29% 138.05% 126.26% 113.84% 106.60% 115.88% 100.00%
EPS 1.44 1.66 1.53 1.32 1.00 1.15 0.98 29.16%
  QoQ % -13.25% 8.50% 15.91% 32.00% -13.04% 17.35% -
  Horiz. % 146.94% 169.39% 156.12% 134.69% 102.04% 117.35% 100.00%
DPS 0.11 0.11 0.20 0.09 0.09 0.10 0.00 -
  QoQ % 0.00% -45.00% 122.22% 0.00% -10.00% 0.00% -
  Horiz. % 110.00% 110.00% 200.00% 90.00% 90.00% 100.00% -
NAPS 0.1842 0.1779 0.1730 0.1679 0.1678 0.1632 0.1581 10.69%
  QoQ % 3.54% 2.83% 3.04% 0.06% 2.82% 3.23% -
  Horiz. % 116.51% 112.52% 109.42% 106.20% 106.14% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 838,888
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.08 8.27 7.56 6.81 6.37 6.12 5.89 23.39%
  QoQ % -2.30% 9.39% 11.01% 6.91% 4.08% 3.90% -
  Horiz. % 137.18% 140.41% 128.35% 115.62% 108.15% 103.90% 100.00%
EPS 1.40 1.56 1.44 1.24 0.94 0.95 0.91 33.16%
  QoQ % -10.26% 8.33% 16.13% 31.91% -1.05% 4.40% -
  Horiz. % 153.85% 171.43% 158.24% 136.26% 103.30% 104.40% 100.00%
DPS 0.10 0.10 0.19 0.08 0.08 0.08 0.00 -
  QoQ % 0.00% -47.37% 137.50% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 237.50% 100.00% 100.00% 100.00% -
NAPS 0.1782 0.1675 0.1628 0.1580 0.1577 0.1355 0.1464 13.96%
  QoQ % 6.39% 2.89% 3.04% 0.19% 16.38% -7.45% -
  Horiz. % 121.72% 114.41% 111.20% 107.92% 107.72% 92.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2100 0.2500 0.2250 0.2150 0.2500 0.2600 0.2350 -
P/RPS 2.51 2.85 2.80 2.97 3.69 3.53 3.70 -22.74%
  QoQ % -11.93% 1.79% -5.72% -19.51% 4.53% -4.59% -
  Horiz. % 67.84% 77.03% 75.68% 80.27% 99.73% 95.41% 100.00%
P/EPS 14.56 15.10 14.74 16.29 24.99 22.68 23.92 -28.11%
  QoQ % -3.58% 2.44% -9.52% -34.81% 10.19% -5.18% -
  Horiz. % 60.87% 63.13% 61.62% 68.10% 104.47% 94.82% 100.00%
EY 6.87 6.62 6.78 6.14 4.00 4.41 4.18 39.14%
  QoQ % 3.78% -2.36% 10.42% 53.50% -9.30% 5.50% -
  Horiz. % 164.35% 158.37% 162.20% 146.89% 95.69% 105.50% 100.00%
DY 0.51 0.44 0.88 0.41 0.35 0.38 0.00 -
  QoQ % 15.91% -50.00% 114.63% 17.14% -7.89% 0.00% -
  Horiz. % 134.21% 115.79% 231.58% 107.89% 92.11% 100.00% -
P/NAPS 1.14 1.41 1.30 1.28 1.49 1.59 1.49 -16.31%
  QoQ % -19.15% 8.46% 1.56% -14.09% -6.29% 6.71% -
  Horiz. % 76.51% 94.63% 87.25% 85.91% 100.00% 106.71% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 23/08/18 28/05/18 26/02/18 27/11/17 23/08/17 -
Price 0.2050 0.2400 0.2650 0.2350 0.2350 0.2600 0.2600 -
P/RPS 2.45 2.73 3.30 3.24 3.47 3.53 4.09 -28.87%
  QoQ % -10.26% -17.27% 1.85% -6.63% -1.70% -13.69% -
  Horiz. % 59.90% 66.75% 80.68% 79.22% 84.84% 86.31% 100.00%
P/EPS 14.22 14.49 17.36 17.80 23.49 22.68 26.46 -33.82%
  QoQ % -1.86% -16.53% -2.47% -24.22% 3.57% -14.29% -
  Horiz. % 53.74% 54.76% 65.61% 67.27% 88.78% 85.71% 100.00%
EY 7.03 6.90 5.76 5.62 4.26 4.41 3.78 51.06%
  QoQ % 1.88% 19.79% 2.49% 31.92% -3.40% 16.67% -
  Horiz. % 185.98% 182.54% 152.38% 148.68% 112.70% 116.67% 100.00%
DY 0.52 0.46 0.75 0.38 0.38 0.38 0.00 -
  QoQ % 13.04% -38.67% 97.37% 0.00% 0.00% 0.00% -
  Horiz. % 136.84% 121.05% 197.37% 100.00% 100.00% 100.00% -
P/NAPS 1.11 1.35 1.53 1.40 1.40 1.59 1.64 -22.86%
  QoQ % -17.78% -11.76% 9.29% 0.00% -11.95% -3.05% -
  Horiz. % 67.68% 82.32% 93.29% 85.37% 85.37% 96.95% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers