[BAHVEST] YoY Annual (Unaudited) Result on 2018-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 95,855 95,131 65,052 22,219 31,091 18,299 17,212 33.10% YoY % 0.76% 46.24% 192.78% -28.54% 69.91% 6.32% - Horiz. % 556.91% 552.70% 377.95% 129.09% 180.64% 106.32% 100.00%
PBT -11,948 -186,261 4,380 30,607 19,365 -4,025 -4,566 17.37% YoY % 93.59% -4,352.53% -85.69% 58.05% 581.12% 11.85% - Horiz. % 261.67% 4,079.30% -95.93% -670.32% -424.11% 88.15% 100.00%
Tax -2,368 15,107 1,170 -12,245 -8,398 683 2,238 - YoY % -115.67% 1,191.20% 109.55% -45.81% -1,329.58% -69.48% - Horiz. % -105.81% 675.02% 52.28% -547.14% -375.25% 30.52% 100.00%
NP -14,316 -171,154 5,550 18,362 10,967 -3,342 -2,328 35.32% YoY % 91.64% -3,183.86% -69.77% 67.43% 428.16% -43.56% - Horiz. % 614.95% 7,351.98% -238.40% -788.75% -471.09% 143.56% 100.00%
NP to SH -14,316 -171,154 5,550 18,362 10,967 -3,342 -2,328 35.32% YoY % 91.64% -3,183.86% -69.77% 67.43% 428.16% -43.56% - Horiz. % 614.95% 7,351.98% -238.40% -788.75% -471.09% 143.56% 100.00%
Tax Rate - % - % -26.71 % 40.01 % 43.37 % - % - % - YoY % 0.00% 0.00% -166.76% -7.75% 0.00% 0.00% - Horiz. % 0.00% 0.00% -61.59% 92.25% 100.00% - -
Total Cost 110,171 266,285 59,502 3,857 20,124 21,641 19,540 33.38% YoY % -58.63% 347.52% 1,442.70% -80.83% -7.01% 10.75% - Horiz. % 563.82% 1,362.77% 304.51% 19.74% 102.99% 110.75% 100.00%
Net Worth 107,281 129,734 459,947 299,443 212,605 143,063 133,117 -3.53% YoY % -17.31% -71.79% 53.60% 40.84% 48.61% 7.47% - Horiz. % 80.59% 97.46% 345.52% 224.95% 159.71% 107.47% 100.00%
Dividend 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 107,281 129,734 459,947 299,443 212,605 143,063 133,117 -3.53% YoY % -17.31% -71.79% 53.60% 40.84% 48.61% 7.47% - Horiz. % 80.59% 97.46% 345.52% 224.95% 159.71% 107.47% 100.00%
NOSH 1,231,701 1,225,062 1,221,964 602,260 458,795 428,461 410,350 20.08% YoY % 0.54% 0.25% 102.90% 31.27% 7.08% 4.41% - Horiz. % 300.16% 298.54% 297.79% 146.77% 111.81% 104.41% 100.00%
Ratio Analysis 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -14.94 % -179.91 % 8.53 % 82.64 % 35.27 % -18.26 % -13.53 % 1.66% YoY % 91.70% -2,209.14% -89.68% 134.31% 293.15% -34.96% - Horiz. % 110.42% 1,329.71% -63.05% -610.79% -260.68% 134.96% 100.00%
ROE -13.34 % -131.93 % 1.21 % 6.13 % 5.16 % -2.34 % -1.75 % 40.24% YoY % 89.89% -11,003.30% -80.26% 18.80% 320.51% -33.71% - Horiz. % 762.29% 7,538.86% -69.14% -350.29% -294.86% 133.71% 100.00%
Per Share 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.78 7.77 5.32 3.69 6.78 4.27 4.19 10.85% YoY % 0.13% 46.05% 44.17% -45.58% 58.78% 1.91% - Horiz. % 185.68% 185.44% 126.97% 88.07% 161.81% 101.91% 100.00%
EPS -1.16 -13.98 0.70 3.06 2.38 -0.78 -0.57 12.56% YoY % 91.70% -2,097.14% -77.12% 28.57% 405.13% -36.84% - Horiz. % 203.51% 2,452.63% -122.81% -536.84% -417.54% 136.84% 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 0.0871 0.1059 0.3764 0.4972 0.4634 0.3339 0.3244 -19.66% YoY % -17.75% -71.87% -24.30% 7.29% 38.78% 2.93% - Horiz. % 26.85% 32.64% 116.03% 153.27% 142.85% 102.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,140 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.78 7.72 5.28 1.80 2.52 1.49 1.40 33.05% YoY % 0.78% 46.21% 193.33% -28.57% 69.13% 6.43% - Horiz. % 555.71% 551.43% 377.14% 128.57% 180.00% 106.43% 100.00%
EPS -1.16 -13.89 0.45 1.49 0.89 -0.27 -0.19 35.15% YoY % 91.65% -3,186.67% -69.80% 67.42% 429.63% -42.11% - Horiz. % 610.53% 7,310.53% -236.84% -784.21% -468.42% 142.11% 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 0.0871 0.1053 0.3733 0.2430 0.1725 0.1161 0.1080 -3.52% YoY % -17.28% -71.79% 53.62% 40.87% 48.58% 7.50% - Horiz. % 80.65% 97.50% 345.65% 225.00% 159.72% 107.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.4900 0.2850 0.6900 1.0200 0.8200 0.8500 0.8900 -
P/RPS 6.30 3.67 12.96 27.65 12.10 19.90 21.22 -18.31% YoY % 71.66% -71.68% -53.13% 128.51% -39.20% -6.22% - Horiz. % 29.69% 17.30% 61.07% 130.30% 57.02% 93.78% 100.00%
P/EPS -42.16 -2.04 151.92 33.46 34.30 -108.97 -156.88 -19.65% YoY % -1,966.67% -101.34% 354.03% -2.45% 131.48% 30.54% - Horiz. % 26.87% 1.30% -96.84% -21.33% -21.86% 69.46% 100.00%
EY -2.37 -49.02 0.66 2.99 2.92 -0.92 -0.64 24.36% YoY % 95.17% -7,527.27% -77.93% 2.40% 417.39% -43.75% - Horiz. % 370.31% 7,659.38% -103.13% -467.19% -456.25% 143.75% 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 5.63 2.69 1.83 2.05 1.77 2.55 2.74 12.74% YoY % 109.29% 46.99% -10.73% 15.82% -30.59% -6.93% - Horiz. % 205.47% 98.18% 66.79% 74.82% 64.60% 93.07% 100.00%
Price Multiplier on Announcement Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 -
Price 0.4800 0.3850 0.6400 1.1500 0.8000 0.8050 0.8350 -
P/RPS 6.17 4.96 12.02 31.17 11.81 18.85 19.91 -17.72% YoY % 24.40% -58.74% -61.44% 163.93% -37.35% -5.32% - Horiz. % 30.99% 24.91% 60.37% 156.55% 59.32% 94.68% 100.00%
P/EPS -41.30 -2.76 140.91 37.72 33.47 -103.21 -147.18 -19.07% YoY % -1,396.38% -101.96% 273.57% 12.70% 132.43% 29.87% - Horiz. % 28.06% 1.88% -95.74% -25.63% -22.74% 70.13% 100.00%
EY -2.42 -36.29 0.71 2.65 2.99 -0.97 -0.68 23.54% YoY % 93.33% -5,211.27% -73.21% -11.37% 408.25% -42.65% - Horiz. % 355.88% 5,336.77% -104.41% -389.71% -439.71% 142.65% 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 5.51 3.64 1.70 2.31 1.73 2.41 2.57 13.54% YoY % 51.37% 114.12% -26.41% 33.53% -28.22% -6.23% - Horiz. % 214.40% 141.63% 66.15% 89.88% 67.32% 93.77% 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.
Comment
Bahvest -Quarterly Report 31.03.2018.pdf 
