Highlights

[BAHVEST] YoY Annual (Unaudited) Result on 2018-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend YoY -     67.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 95,131 65,052 22,219 31,091 18,299 17,212 23,023 26.65%
  YoY % 46.24% 192.78% -28.54% 69.91% 6.32% -25.24% -
  Horiz. % 413.20% 282.55% 96.51% 135.04% 79.48% 74.76% 100.00%
PBT -186,261 4,380 30,607 19,365 -4,025 -4,566 -3,272 96.01%
  YoY % -4,352.53% -85.69% 58.05% 581.12% 11.85% -39.55% -
  Horiz. % 5,692.57% -133.86% -935.42% -591.84% 123.01% 139.55% 100.00%
Tax 15,107 1,170 -12,245 -8,398 683 2,238 -1,011 -
  YoY % 1,191.20% 109.55% -45.81% -1,329.58% -69.48% 321.36% -
  Horiz. % -1,494.26% -115.73% 1,211.18% 830.66% -67.56% -221.36% 100.00%
NP -171,154 5,550 18,362 10,967 -3,342 -2,328 -4,283 84.80%
  YoY % -3,183.86% -69.77% 67.43% 428.16% -43.56% 45.65% -
  Horiz. % 3,996.12% -129.58% -428.72% -256.06% 78.03% 54.35% 100.00%
NP to SH -171,154 5,550 18,362 10,967 -3,342 -2,328 -4,283 84.80%
  YoY % -3,183.86% -69.77% 67.43% 428.16% -43.56% 45.65% -
  Horiz. % 3,996.12% -129.58% -428.72% -256.06% 78.03% 54.35% 100.00%
Tax Rate - % -26.71 % 40.01 % 43.37 % - % - % - % -
  YoY % 0.00% -166.76% -7.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -61.59% 92.25% 100.00% - - -
Total Cost 266,285 59,502 3,857 20,124 21,641 19,540 27,306 46.12%
  YoY % 347.52% 1,442.70% -80.83% -7.01% 10.75% -28.44% -
  Horiz. % 975.19% 217.91% 14.13% 73.70% 79.25% 71.56% 100.00%
Net Worth 129,734 459,947 299,443 212,605 143,063 133,117 120,906 1.18%
  YoY % -71.79% 53.60% 40.84% 48.61% 7.47% 10.10% -
  Horiz. % 107.30% 380.42% 247.67% 175.84% 118.33% 110.10% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  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 31/03/14 CAGR
Net Worth 129,734 459,947 299,443 212,605 143,063 133,117 120,906 1.18%
  YoY % -71.79% 53.60% 40.84% 48.61% 7.47% 10.10% -
  Horiz. % 107.30% 380.42% 247.67% 175.84% 118.33% 110.10% 100.00%
NOSH 1,225,062 1,221,964 602,260 458,795 428,461 410,350 392,935 20.85%
  YoY % 0.25% 102.90% 31.27% 7.08% 4.41% 4.43% -
  Horiz. % 311.77% 310.98% 153.27% 116.76% 109.04% 104.43% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -179.91 % 8.53 % 82.64 % 35.27 % -18.26 % -13.53 % -18.60 % 45.92%
  YoY % -2,209.14% -89.68% 134.31% 293.15% -34.96% 27.26% -
  Horiz. % 967.26% -45.86% -444.30% -189.62% 98.17% 72.74% 100.00%
ROE -131.93 % 1.21 % 6.13 % 5.16 % -2.34 % -1.75 % -3.54 % 82.66%
  YoY % -11,003.30% -80.26% 18.80% 320.51% -33.71% 50.56% -
  Horiz. % 3,726.84% -34.18% -173.16% -145.76% 66.10% 49.44% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.77 5.32 3.69 6.78 4.27 4.19 5.86 4.81%
  YoY % 46.05% 44.17% -45.58% 58.78% 1.91% -28.50% -
  Horiz. % 132.59% 90.78% 62.97% 115.70% 72.87% 71.50% 100.00%
EPS -13.98 0.70 3.06 2.38 -0.78 -0.57 -1.09 52.94%
  YoY % -2,097.14% -77.12% 28.57% 405.13% -36.84% 47.71% -
  Horiz. % 1,282.57% -64.22% -280.73% -218.35% 71.56% 52.29% 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 0.1059 0.3764 0.4972 0.4634 0.3339 0.3244 0.3077 -16.27%
  YoY % -71.87% -24.30% 7.29% 38.78% 2.93% 5.43% -
  Horiz. % 34.42% 122.33% 161.59% 150.60% 108.51% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.73 5.28 1.80 2.53 1.49 1.40 1.87 26.66%
  YoY % 46.40% 193.33% -28.85% 69.80% 6.43% -25.13% -
  Horiz. % 413.37% 282.35% 96.26% 135.29% 79.68% 74.87% 100.00%
EPS -13.90 0.45 1.49 0.89 -0.27 -0.19 -0.35 84.61%
  YoY % -3,188.89% -69.80% 67.42% 429.63% -42.11% 45.71% -
  Horiz. % 3,971.43% -128.57% -425.71% -254.29% 77.14% 54.29% 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 0.1054 0.3735 0.2432 0.1727 0.1162 0.1081 0.0982 1.19%
  YoY % -71.78% 53.58% 40.82% 48.62% 7.49% 10.08% -
  Horiz. % 107.33% 380.35% 247.66% 175.87% 118.33% 110.08% 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 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2850 0.6900 1.0200 0.8200 0.8500 0.8900 1.1000 -
P/RPS 3.67 12.96 27.65 12.10 19.90 21.22 18.77 -23.80%
  YoY % -71.68% -53.13% 128.51% -39.20% -6.22% 13.05% -
  Horiz. % 19.55% 69.05% 147.31% 64.46% 106.02% 113.05% 100.00%
P/EPS -2.04 151.92 33.46 34.30 -108.97 -156.88 -100.92 -47.78%
  YoY % -101.34% 354.03% -2.45% 131.48% 30.54% -55.45% -
  Horiz. % 2.02% -150.54% -33.15% -33.99% 107.98% 155.45% 100.00%
EY -49.02 0.66 2.99 2.92 -0.92 -0.64 -0.99 91.51%
  YoY % -7,527.27% -77.93% 2.40% 417.39% -43.75% 35.35% -
  Horiz. % 4,951.52% -66.67% -302.02% -294.95% 92.93% 64.65% 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 2.69 1.83 2.05 1.77 2.55 2.74 3.57 -4.60%
  YoY % 46.99% -10.73% 15.82% -30.59% -6.93% -23.25% -
  Horiz. % 75.35% 51.26% 57.42% 49.58% 71.43% 76.75% 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 31/03/14 CAGR
Date 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 29/05/14 -
Price 0.3850 0.6400 1.1500 0.8000 0.8050 0.8350 1.0400 -
P/RPS 4.96 12.02 31.17 11.81 18.85 19.91 17.75 -19.13%
  YoY % -58.74% -61.44% 163.93% -37.35% -5.32% 12.17% -
  Horiz. % 27.94% 67.72% 175.61% 66.54% 106.20% 112.17% 100.00%
P/EPS -2.76 140.91 37.72 33.47 -103.21 -147.18 -95.41 -44.56%
  YoY % -101.96% 273.57% 12.70% 132.43% 29.87% -54.26% -
  Horiz. % 2.89% -147.69% -39.53% -35.08% 108.18% 154.26% 100.00%
EY -36.29 0.71 2.65 2.99 -0.97 -0.68 -1.05 80.38%
  YoY % -5,211.27% -73.21% -11.37% 408.25% -42.65% 35.24% -
  Horiz. % 3,456.19% -67.62% -252.38% -284.76% 92.38% 64.76% 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 3.64 1.70 2.31 1.73 2.41 2.57 3.38 1.24%
  YoY % 114.12% -26.41% 33.53% -28.22% -6.23% -23.96% -
  Horiz. % 107.69% 50.30% 68.34% 51.18% 71.30% 76.04% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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