Highlights

[BAHVEST] YoY Quarter Result on 2018-12-31 [#3]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     126.03%    YoY -     127.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 25,160 23,430 4,030 5,833 4,944 4,983 3,671 37.80%
  YoY % 7.38% 481.39% -30.91% 17.98% -0.78% 35.74% -
  Horiz. % 685.37% 638.25% 109.78% 158.89% 134.68% 135.74% 100.00%
PBT -2,607 1,089 -3,911 -1,563 -1,951 -1,063 -1,392 11.02%
  YoY % -339.39% 127.84% -150.22% 19.89% -83.54% 23.64% -
  Horiz. % 187.28% -78.23% 280.96% 112.28% 140.16% 76.36% 100.00%
Tax -3,469 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -6,076 1,089 -3,911 -1,563 -1,951 -1,063 -1,392 27.82%
  YoY % -657.94% 127.84% -150.22% 19.89% -83.54% 23.64% -
  Horiz. % 436.49% -78.23% 280.96% 112.28% 140.16% 76.36% 100.00%
NP to SH -6,076 1,089 -3,911 -1,563 -1,951 -1,063 -1,392 27.82%
  YoY % -657.94% 127.84% -150.22% 19.89% -83.54% 23.64% -
  Horiz. % 436.49% -78.23% 280.96% 112.28% 140.16% 76.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 31,236 22,341 7,941 7,396 6,895 6,046 5,063 35.41%
  YoY % 39.81% 181.34% 7.37% 7.27% 14.04% 19.42% -
  Horiz. % 616.95% 441.26% 156.84% 146.08% 136.18% 119.42% 100.00%
Net Worth 304,276 346,939 173,489 152,370 14,204,128 126,660 12,026,880 -45.80%
  YoY % -12.30% 99.98% 13.86% -98.93% 11,114.33% -98.95% -
  Horiz. % 2.53% 2.88% 1.44% 1.27% 118.10% 1.05% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 304,276 346,939 173,489 152,370 14,204,128 126,660 12,026,880 -45.80%
  YoY % -12.30% 99.98% 13.86% -98.93% 11,114.33% -98.95% -
  Horiz. % 2.53% 2.88% 1.44% 1.27% 118.10% 1.05% 100.00%
NOSH 1,224,945 756,518 600,308 446,571 424,130 408,846 397,714 20.61%
  YoY % 61.92% 26.02% 34.43% 5.29% 3.74% 2.80% -
  Horiz. % 308.00% 190.22% 150.94% 112.28% 106.64% 102.80% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -24.15 % 4.65 % -97.05 % -26.80 % -39.46 % -21.33 % -37.92 % -7.24%
  YoY % -619.35% 104.79% -262.13% 32.08% -85.00% 43.75% -
  Horiz. % 63.69% -12.26% 255.93% 70.68% 104.06% 56.25% 100.00%
ROE -2.00 % 0.31 % -2.25 % -1.03 % -0.01 % -0.84 % -0.01 % 141.73%
  YoY % -745.16% 113.78% -118.45% -10,200.00% 98.81% -8,300.00% -
  Horiz. % 20,000.00% -3,100.00% 22,500.00% 10,300.00% 100.00% 8,400.00% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.05 3.10 0.67 1.31 1.17 1.22 0.92 14.28%
  YoY % -33.87% 362.69% -48.85% 11.97% -4.10% 32.61% -
  Horiz. % 222.83% 336.96% 72.83% 142.39% 127.17% 132.61% 100.00%
EPS -0.50 0.14 -0.65 0.35 -0.46 -0.26 -0.35 6.12%
  YoY % -457.14% 121.54% -285.71% 176.09% -76.92% 25.71% -
  Horiz. % 142.86% -40.00% 185.71% -100.00% 131.43% 74.29% 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 0.2484 0.4586 0.2890 0.3412 33.4900 0.3098 30.2400 -55.06%
  YoY % -45.84% 58.69% -15.30% -98.98% 10,710.20% -98.98% -
  Horiz. % 0.82% 1.52% 0.96% 1.13% 110.75% 1.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.04 1.90 0.33 0.47 0.40 0.40 0.30 37.62%
  YoY % 7.37% 475.76% -29.79% 17.50% 0.00% 33.33% -
  Horiz. % 680.00% 633.33% 110.00% 156.67% 133.33% 133.33% 100.00%
EPS -0.49 0.09 -0.32 -0.13 -0.16 -0.09 -0.11 28.26%
  YoY % -644.44% 128.12% -146.15% 18.75% -77.78% 18.18% -
  Horiz. % 445.45% -81.82% 290.91% 118.18% 145.45% 81.82% 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 0.2471 0.2818 0.1409 0.1237 11.5356 0.1029 9.7674 -45.80%
  YoY % -12.31% 100.00% 13.90% -98.93% 11,110.50% -98.95% -
  Horiz. % 2.53% 2.89% 1.44% 1.27% 118.10% 1.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.5000 0.4000 0.6500 0.9550 1.1500 0.8900 1.2700 -
P/RPS 24.34 12.92 96.82 73.11 98.65 73.02 137.59 -25.07%
  YoY % 88.39% -86.66% 32.43% -25.89% 35.10% -46.93% -
  Horiz. % 17.69% 9.39% 70.37% 53.14% 71.70% 53.07% 100.00%
P/EPS -100.80 277.88 -99.77 -272.86 -250.00 -342.31 -362.86 -19.22%
  YoY % -136.27% 378.52% 63.44% -9.14% 26.97% 5.66% -
  Horiz. % 27.78% -76.58% 27.50% 75.20% 68.90% 94.34% 100.00%
EY -0.99 0.36 -1.00 -0.37 -0.40 -0.29 -0.28 23.42%
  YoY % -375.00% 136.00% -170.27% 7.50% -37.93% -3.57% -
  Horiz. % 353.57% -128.57% 357.14% 132.14% 142.86% 103.57% 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 0.87 2.25 2.80 0.03 2.87 0.04 92.04%
  YoY % 131.03% -61.33% -19.64% 9,233.33% -98.95% 7,075.00% -
  Horiz. % 5,025.00% 2,175.00% 5,625.00% 7,000.00% 75.00% 7,175.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 27/02/18 24/02/17 25/02/16 13/02/15 20/02/14 -
Price 0.4550 0.5500 0.9900 0.8850 0.8700 0.9350 1.2100 -
P/RPS 22.15 17.76 147.47 67.76 74.63 76.72 131.09 -25.64%
  YoY % 24.72% -87.96% 117.64% -9.21% -2.72% -41.48% -
  Horiz. % 16.90% 13.55% 112.50% 51.69% 56.93% 58.52% 100.00%
P/EPS -91.73 382.08 -151.96 -252.86 -189.13 -359.62 -345.71 -19.83%
  YoY % -124.01% 351.43% 39.90% -33.70% 47.41% -4.02% -
  Horiz. % 26.53% -110.52% 43.96% 73.14% 54.71% 104.02% 100.00%
EY -1.09 0.26 -0.66 -0.40 -0.53 -0.28 -0.29 24.68%
  YoY % -519.23% 139.39% -65.00% 24.53% -89.29% 3.45% -
  Horiz. % 375.86% -89.66% 227.59% 137.93% 182.76% 96.55% 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 1.83 1.20 3.43 2.59 0.03 3.02 0.04 89.06%
  YoY % 52.50% -65.01% 32.43% 8,533.33% -99.01% 7,450.00% -
  Horiz. % 4,575.00% 3,000.00% 8,575.00% 6,475.00% 75.00% 7,550.00% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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