Highlights

[BAHVEST] YoY Cumulative Quarter Result on 2015-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     51.67%    YoY -     45.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,219 31,091 18,299 17,212 23,023 30,629 31,559 -5.68%
  YoY % -28.54% 69.91% 6.32% -25.24% -24.83% -2.95% -
  Horiz. % 70.40% 98.52% 57.98% 54.54% 72.95% 97.05% 100.00%
PBT 30,607 19,365 -4,025 -4,566 -3,272 -2,968 1,220 71.06%
  YoY % 58.05% 581.12% 11.85% -39.55% -10.24% -343.28% -
  Horiz. % 2,508.77% 1,587.30% -329.92% -374.26% -268.20% -243.28% 100.00%
Tax -12,245 -8,398 683 2,238 -1,011 -1,812 -128 113.78%
  YoY % -45.81% -1,329.58% -69.48% 321.36% 44.21% -1,315.62% -
  Horiz. % 9,566.41% 6,560.94% -533.59% -1,748.44% 789.84% 1,415.62% 100.00%
NP 18,362 10,967 -3,342 -2,328 -4,283 -4,780 1,092 60.03%
  YoY % 67.43% 428.16% -43.56% 45.65% 10.40% -537.73% -
  Horiz. % 1,681.50% 1,004.30% -306.04% -213.19% -392.22% -437.73% 100.00%
NP to SH 18,362 10,967 -3,342 -2,328 -4,283 -4,780 1,092 60.03%
  YoY % 67.43% 428.16% -43.56% 45.65% 10.40% -537.73% -
  Horiz. % 1,681.50% 1,004.30% -306.04% -213.19% -392.22% -437.73% 100.00%
Tax Rate 40.01 % 43.37 % - % - % - % - % 10.49 % 24.98%
  YoY % -7.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 381.41% 413.44% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,857 20,124 21,641 19,540 27,306 35,409 30,467 -29.13%
  YoY % -80.83% -7.01% 10.75% -28.44% -22.88% 16.22% -
  Horiz. % 12.66% 66.05% 71.03% 64.13% 89.62% 116.22% 100.00%
Net Worth 299,443 212,605 143,063 133,117 120,906 74,464 71,867 26.84%
  YoY % 40.84% 48.61% 7.47% 10.10% 62.37% 3.61% -
  Horiz. % 416.66% 295.83% 199.07% 185.23% 168.24% 103.61% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 299,443 212,605 143,063 133,117 120,906 74,464 71,867 26.84%
  YoY % 40.84% 48.61% 7.47% 10.10% 62.37% 3.61% -
  Horiz. % 416.66% 295.83% 199.07% 185.23% 168.24% 103.61% 100.00%
NOSH 602,260 458,795 428,461 410,350 392,935 313,800 341,250 9.93%
  YoY % 31.27% 7.08% 4.41% 4.43% 25.22% -8.04% -
  Horiz. % 176.49% 134.45% 125.56% 120.25% 115.15% 91.96% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 82.64 % 35.27 % -18.26 % -13.53 % -18.60 % -15.61 % 3.46 % 69.66%
  YoY % 134.31% 293.15% -34.96% 27.26% -19.15% -551.16% -
  Horiz. % 2,388.44% 1,019.36% -527.75% -391.04% -537.57% -451.16% 100.00%
ROE 6.13 % 5.16 % -2.34 % -1.75 % -3.54 % -6.42 % 1.52 % 26.15%
  YoY % 18.80% 320.51% -33.71% 50.56% 44.86% -522.37% -
  Horiz. % 403.29% 339.47% -153.95% -115.13% -232.89% -422.37% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.69 6.78 4.27 4.19 5.86 9.76 9.25 -14.20%
  YoY % -45.58% 58.78% 1.91% -28.50% -39.96% 5.51% -
  Horiz. % 39.89% 73.30% 46.16% 45.30% 63.35% 105.51% 100.00%
EPS 3.06 2.38 -0.78 -0.57 -1.09 -1.40 0.32 45.66%
  YoY % 28.57% 405.13% -36.84% 47.71% 22.14% -537.50% -
  Horiz. % 956.25% 743.75% -243.75% -178.12% -340.63% -437.50% 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 0.4972 0.4634 0.3339 0.3244 0.3077 0.2373 0.2106 15.39%
  YoY % 7.29% 38.78% 2.93% 5.43% 29.67% 12.68% -
  Horiz. % 236.09% 220.04% 158.55% 154.04% 146.11% 112.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,140
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.80 2.52 1.49 1.40 1.87 2.49 2.56 -5.70%
  YoY % -28.57% 69.13% 6.43% -25.13% -24.90% -2.73% -
  Horiz. % 70.31% 98.44% 58.20% 54.69% 73.05% 97.27% 100.00%
EPS 1.49 0.89 -0.27 -0.19 -0.35 -0.39 0.09 59.61%
  YoY % 67.42% 429.63% -42.11% 45.71% 10.26% -533.33% -
  Horiz. % 1,655.56% 988.89% -300.00% -211.11% -388.89% -433.33% 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 0.2430 0.1725 0.1161 0.1080 0.0981 0.0604 0.0583 26.85%
  YoY % 40.87% 48.58% 7.50% 10.09% 62.42% 3.60% -
  Horiz. % 416.81% 295.88% 199.14% 185.25% 168.27% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0200 0.8200 0.8500 0.8900 1.1000 0.8500 0.3100 -
P/RPS 27.65 12.10 19.90 21.22 18.77 8.71 3.35 42.14%
  YoY % 128.51% -39.20% -6.22% 13.05% 115.50% 160.00% -
  Horiz. % 825.37% 361.19% 594.03% 633.43% 560.30% 260.00% 100.00%
P/EPS 33.46 34.30 -108.97 -156.88 -100.92 -55.80 96.88 -16.23%
  YoY % -2.45% 131.48% 30.54% -55.45% -80.86% -157.60% -
  Horiz. % 34.54% 35.40% -112.48% -161.93% -104.17% -57.60% 100.00%
EY 2.99 2.92 -0.92 -0.64 -0.99 -1.79 1.03 19.43%
  YoY % 2.40% 417.39% -43.75% 35.35% 44.69% -273.79% -
  Horiz. % 290.29% 283.50% -89.32% -62.14% -96.12% -173.79% 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 2.05 1.77 2.55 2.74 3.57 3.58 1.47 5.70%
  YoY % 15.82% -30.59% -6.93% -23.25% -0.28% 143.54% -
  Horiz. % 139.46% 120.41% 173.47% 186.39% 242.86% 243.54% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 30/05/16 28/05/15 29/05/14 04/06/13 28/05/12 -
Price 1.1500 0.8000 0.8050 0.8350 1.0400 1.0700 0.3100 -
P/RPS 31.17 11.81 18.85 19.91 17.75 10.96 3.35 45.00%
  YoY % 163.93% -37.35% -5.32% 12.17% 61.95% 227.16% -
  Horiz. % 930.45% 352.54% 562.69% 594.33% 529.85% 327.16% 100.00%
P/EPS 37.72 33.47 -103.21 -147.18 -95.41 -70.24 96.88 -14.54%
  YoY % 12.70% 132.43% 29.87% -54.26% -35.83% -172.50% -
  Horiz. % 38.93% 34.55% -106.53% -151.92% -98.48% -72.50% 100.00%
EY 2.65 2.99 -0.97 -0.68 -1.05 -1.42 1.03 17.05%
  YoY % -11.37% 408.25% -42.65% 35.24% 26.06% -237.86% -
  Horiz. % 257.28% 290.29% -94.17% -66.02% -101.94% -137.86% 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 2.31 1.73 2.41 2.57 3.38 4.51 1.47 7.82%
  YoY % 33.53% -28.22% -6.23% -23.96% -25.06% 206.80% -
  Horiz. % 157.14% 117.69% 163.95% 174.83% 229.93% 306.80% 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
 
 

307  334  584  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.105+0.035 
 BCMALL 0.17+0.01 
 GFM-WC 0.07+0.02 
 ENCORP 0.32-0.005 
 GADANG-WB 0.025+0.01 
 HEXIND-WA 0.095-0.015 
 PASDEC-WA 0.085+0.02 
PARTNERS & BROKERS