Highlights

[BAHVEST] YoY Cumulative Quarter Result on 2018-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -15,496.30%    YoY -     3.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 47,949 50,406 9,803 17,434 17,958 7,435 5,914 41.69%
  YoY % -4.87% 414.19% -43.77% -2.92% 141.53% 25.72% -
  Horiz. % 810.77% 852.32% 165.76% 294.79% 303.65% 125.72% 100.00%
PBT 5,240 10,339 -4,157 -4,326 582 988 -3,754 -
  YoY % -49.32% 348.71% 3.91% -843.30% -41.09% 126.32% -
  Horiz. % -139.58% -275.41% 110.74% 115.24% -15.50% -26.32% 100.00%
Tax -1,908 -900 0 0 0 0 0 -
  YoY % -112.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.00% 100.00% - - - - -
NP 3,332 9,439 -4,157 -4,326 582 988 -3,754 -
  YoY % -64.70% 327.06% 3.91% -843.30% -41.09% 126.32% -
  Horiz. % -88.76% -251.44% 110.74% 115.24% -15.50% -26.32% 100.00%
NP to SH 3,332 9,439 -4,157 -4,326 582 988 -3,754 -
  YoY % -64.70% 327.06% 3.91% -843.30% -41.09% 126.32% -
  Horiz. % -88.76% -251.44% 110.74% 115.24% -15.50% -26.32% 100.00%
Tax Rate 36.41 % 8.70 % - % - % - % - % - % -
  YoY % 318.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 418.51% 100.00% - - - - -
Total Cost 44,617 40,967 13,960 21,760 17,376 6,447 9,668 29.00%
  YoY % 8.91% 193.46% -35.85% 25.23% 169.52% -33.32% -
  Horiz. % 461.49% 423.74% 144.39% 225.07% 179.73% 66.68% 100.00%
Net Worth 125,600 310,369 300,658 177,426 153,424 144,505 125,024 0.08%
  YoY % -59.53% 3.23% 69.46% 15.64% 6.17% 15.58% -
  Horiz. % 100.46% 248.25% 240.48% 141.91% 122.72% 115.58% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 125,600 310,369 300,658 177,426 153,424 144,505 125,024 0.08%
  YoY % -59.53% 3.23% 69.46% 15.64% 6.17% 15.58% -
  Horiz. % 100.46% 248.25% 240.48% 141.91% 122.72% 115.58% 100.00%
NOSH 1,228,969 1,224,819 609,113 600,833 447,692 429,565 408,043 20.15%
  YoY % 0.34% 101.08% 1.38% 34.21% 4.22% 5.27% -
  Horiz. % 301.19% 300.17% 149.28% 147.25% 109.72% 105.27% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.95 % 18.73 % -42.41 % -24.81 % 3.24 % 13.29 % -63.48 % -
  YoY % -62.89% 144.16% -70.94% -865.74% -75.62% 120.94% -
  Horiz. % -10.95% -29.51% 66.81% 39.08% -5.10% -20.94% 100.00%
ROE 2.65 % 3.04 % -1.38 % -2.44 % 0.38 % 0.68 % -3.00 % -
  YoY % -12.83% 320.29% 43.44% -742.11% -44.12% 122.67% -
  Horiz. % -88.33% -101.33% 46.00% 81.33% -12.67% -22.67% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.90 4.12 1.61 2.90 4.01 1.73 1.45 17.91%
  YoY % -5.34% 155.90% -44.48% -27.68% 131.79% 19.31% -
  Horiz. % 268.97% 284.14% 111.03% 200.00% 276.55% 119.31% 100.00%
EPS 0.27 0.77 -0.68 -0.72 0.13 0.23 -0.92 -
  YoY % -64.94% 213.24% 5.56% -653.85% -43.48% 125.00% -
  Horiz. % -29.35% -83.70% 73.91% 78.26% -14.13% -25.00% 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 0.1022 0.2534 0.4936 0.2953 0.3427 0.3364 0.3064 -16.71%
  YoY % -59.67% -48.66% 67.15% -13.83% 1.87% 9.79% -
  Horiz. % 33.36% 82.70% 161.10% 96.38% 111.85% 109.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.89 4.09 0.80 1.42 1.46 0.60 0.48 41.68%
  YoY % -4.89% 411.25% -43.66% -2.74% 143.33% 25.00% -
  Horiz. % 810.42% 852.08% 166.67% 295.83% 304.17% 125.00% 100.00%
EPS 0.27 0.77 -0.34 -0.35 0.05 0.08 -0.30 -
  YoY % -64.94% 326.47% 2.86% -800.00% -37.50% 126.67% -
  Horiz. % -90.00% -256.67% 113.33% 116.67% -16.67% -26.67% 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 0.1020 0.2521 0.2442 0.1441 0.1246 0.1174 0.1015 0.08%
  YoY % -59.54% 3.24% 69.47% 15.65% 6.13% 15.67% -
  Horiz. % 100.49% 248.37% 240.59% 141.97% 122.76% 115.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.5000 0.5100 1.1500 0.6450 1.0000 0.8700 1.0200 -
P/RPS 12.82 12.39 71.46 22.23 24.93 50.27 70.38 -24.69%
  YoY % 3.47% -82.66% 221.46% -10.83% -50.41% -28.57% -
  Horiz. % 18.22% 17.60% 101.53% 31.59% 35.42% 71.43% 100.00%
P/EPS 184.42 66.18 -168.51 -89.58 769.23 378.26 -110.87 -
  YoY % 178.66% 139.27% -88.11% -111.65% 103.36% 441.17% -
  Horiz. % -166.34% -59.69% 151.99% 80.80% -693.81% -341.17% 100.00%
EY 0.54 1.51 -0.59 -1.12 0.13 0.26 -0.90 -
  YoY % -64.24% 355.93% 47.32% -961.54% -50.00% 128.89% -
  Horiz. % -60.00% -167.78% 65.56% 124.44% -14.44% -28.89% 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 4.89 2.01 2.33 2.18 2.92 2.59 3.33 6.61%
  YoY % 143.28% -13.73% 6.88% -25.34% 12.74% -22.22% -
  Horiz. % 146.85% 60.36% 69.97% 65.47% 87.69% 77.78% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 25/11/14 -
Price 0.4900 0.4950 0.9900 0.6000 0.9800 1.1900 0.9550 -
P/RPS 12.56 12.03 61.51 20.68 24.43 68.75 65.89 -24.12%
  YoY % 4.41% -80.44% 197.44% -15.35% -64.47% 4.34% -
  Horiz. % 19.06% 18.26% 93.35% 31.39% 37.08% 104.34% 100.00%
P/EPS 180.73 64.23 -145.06 -83.33 753.85 517.39 -103.80 -
  YoY % 181.38% 144.28% -74.08% -111.05% 45.70% 598.45% -
  Horiz. % -174.11% -61.88% 139.75% 80.28% -726.25% -498.45% 100.00%
EY 0.55 1.56 -0.69 -1.20 0.13 0.19 -0.96 -
  YoY % -64.74% 326.09% 42.50% -1,023.08% -31.58% 119.79% -
  Horiz. % -57.29% -162.50% 71.88% 125.00% -13.54% -19.79% 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 4.79 1.95 2.01 2.03 2.86 3.54 3.12 7.40%
  YoY % 145.64% -2.99% -0.99% -29.02% -19.21% 13.46% -
  Horiz. % 153.53% 62.50% 64.42% 65.06% 91.67% 113.46% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS