Highlights

[BAHVEST] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -33.10%    YoY -     -41.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 100,812 19,606 34,868 35,916 14,870 11,828 24,612 26.48%
  YoY % 414.19% -43.77% -2.92% 141.53% 25.72% -51.94% -
  Horiz. % 409.61% 79.66% 141.67% 145.93% 60.42% 48.06% 100.00%
PBT 20,678 -8,314 -8,652 1,164 1,976 -7,508 -4,502 -
  YoY % 348.71% 3.91% -843.30% -41.09% 126.32% -66.77% -
  Horiz. % -459.31% 184.67% 192.18% -25.86% -43.89% 166.77% 100.00%
Tax -1,800 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 18,878 -8,314 -8,652 1,164 1,976 -7,508 -4,502 -
  YoY % 327.06% 3.91% -843.30% -41.09% 126.32% -66.77% -
  Horiz. % -419.32% 184.67% 192.18% -25.86% -43.89% 166.77% 100.00%
NP to SH 18,878 -8,314 -8,652 1,164 1,976 -7,508 -4,502 -
  YoY % 327.06% 3.91% -843.30% -41.09% 126.32% -66.77% -
  Horiz. % -419.32% 184.67% 192.18% -25.86% -43.89% 166.77% 100.00%
Tax Rate 8.70 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 81,934 27,920 43,520 34,752 12,894 19,336 29,114 18.81%
  YoY % 193.46% -35.85% 25.23% 169.52% -33.32% -33.59% -
  Horiz. % 281.42% 95.90% 149.48% 119.37% 44.29% 66.41% 100.00%
Net Worth 310,369 300,658 177,426 153,424 144,505 125,024 113,389 18.26%
  YoY % 3.23% 69.46% 15.64% 6.17% 15.58% 10.26% -
  Horiz. % 273.72% 265.16% 156.48% 135.31% 127.44% 110.26% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 310,369 300,658 177,426 153,424 144,505 125,024 113,389 18.26%
  YoY % 3.23% 69.46% 15.64% 6.17% 15.58% 10.26% -
  Horiz. % 273.72% 265.16% 156.48% 135.31% 127.44% 110.26% 100.00%
NOSH 1,224,819 609,113 600,833 447,692 429,565 408,043 381,525 21.45%
  YoY % 101.08% 1.38% 34.21% 4.22% 5.27% 6.95% -
  Horiz. % 321.03% 159.65% 157.48% 117.34% 112.59% 106.95% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.73 % -42.41 % -24.81 % 3.24 % 13.29 % -63.48 % -18.29 % -
  YoY % 144.16% -70.94% -865.74% -75.62% 120.94% -247.07% -
  Horiz. % -102.41% 231.88% 135.65% -17.71% -72.66% 347.07% 100.00%
ROE 6.08 % -2.77 % -4.88 % 0.76 % 1.37 % -6.01 % -3.97 % -
  YoY % 319.49% 43.24% -742.11% -44.53% 122.80% -51.39% -
  Horiz. % -153.15% 69.77% 122.92% -19.14% -34.51% 151.39% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.23 3.22 5.80 8.02 3.46 2.90 6.45 4.14%
  YoY % 155.59% -44.48% -27.68% 131.79% 19.31% -55.04% -
  Horiz. % 127.60% 49.92% 89.92% 124.34% 53.64% 44.96% 100.00%
EPS 1.54 -1.36 -1.44 0.26 0.46 -1.84 -1.18 -
  YoY % 213.24% 5.56% -653.85% -43.48% 125.00% -55.93% -
  Horiz. % -130.51% 115.25% 122.03% -22.03% -38.98% 155.93% 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 0.2534 0.4936 0.2953 0.3427 0.3364 0.3064 0.2972 -2.62%
  YoY % -48.66% 67.15% -13.83% 1.87% 9.79% 3.10% -
  Horiz. % 85.26% 166.08% 99.36% 115.31% 113.19% 103.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,920
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.16 1.59 2.82 2.91 1.20 0.96 1.99 26.50%
  YoY % 413.21% -43.62% -3.09% 142.50% 25.00% -51.76% -
  Horiz. % 410.05% 79.90% 141.71% 146.23% 60.30% 48.24% 100.00%
EPS 1.53 -0.67 -0.70 0.09 0.16 -0.61 -0.36 -
  YoY % 328.36% 4.29% -877.78% -43.75% 126.23% -69.44% -
  Horiz. % -425.00% 186.11% 194.44% -25.00% -44.44% 169.44% 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 0.2513 0.2435 0.1437 0.1242 0.1170 0.1012 0.0918 18.27%
  YoY % 3.20% 69.45% 15.70% 6.15% 15.61% 10.24% -
  Horiz. % 273.75% 265.25% 156.54% 135.29% 127.45% 110.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5100 1.1500 0.6450 1.0000 0.8700 1.0200 1.4600 -
P/RPS 6.20 35.73 11.11 12.46 25.13 35.19 22.63 -19.40%
  YoY % -82.65% 221.60% -10.83% -50.42% -28.59% 55.50% -
  Horiz. % 27.40% 157.89% 49.09% 55.06% 111.05% 155.50% 100.00%
P/EPS 33.09 -84.25 -44.79 384.62 189.13 -55.43 -123.73 -
  YoY % 139.28% -88.10% -111.65% 103.36% 441.21% 55.20% -
  Horiz. % -26.74% 68.09% 36.20% -310.85% -152.86% 44.80% 100.00%
EY 3.02 -1.19 -2.23 0.26 0.53 -1.80 -0.81 -
  YoY % 353.78% 46.64% -957.69% -50.94% 129.44% -122.22% -
  Horiz. % -372.84% 146.91% 275.31% -32.10% -65.43% 222.22% 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 2.01 2.33 2.18 2.92 2.59 3.33 4.91 -13.82%
  YoY % -13.73% 6.88% -25.34% 12.74% -22.22% -32.18% -
  Horiz. % 40.94% 47.45% 44.40% 59.47% 52.75% 67.82% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 25/11/14 28/11/13 -
Price 0.4950 0.9900 0.6000 0.9800 1.1900 0.9550 1.2100 -
P/RPS 6.01 30.76 10.34 12.22 34.38 32.95 18.76 -17.27%
  YoY % -80.46% 197.49% -15.38% -64.46% 4.34% 75.64% -
  Horiz. % 32.04% 163.97% 55.12% 65.14% 183.26% 175.64% 100.00%
P/EPS 32.12 -72.53 -41.67 376.92 258.70 -51.90 -102.54 -
  YoY % 144.29% -74.06% -111.06% 45.70% 598.46% 49.39% -
  Horiz. % -31.32% 70.73% 40.64% -367.58% -252.29% 50.61% 100.00%
EY 3.11 -1.38 -2.40 0.27 0.39 -1.93 -0.98 -
  YoY % 325.36% 42.50% -988.89% -30.77% 120.21% -96.94% -
  Horiz. % -317.35% 140.82% 244.90% -27.55% -39.80% 196.94% 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 1.95 2.01 2.03 2.86 3.54 3.12 4.07 -11.54%
  YoY % -2.99% -0.99% -29.02% -19.21% 13.46% -23.34% -
  Horiz. % 47.91% 49.39% 49.88% 70.27% 86.98% 76.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS