Highlights

[BAHVEST] YoY TTM Result on 2015-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     282.60%    YoY -     141.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 14,588 30,567 28,822 18,733 16,631 27,265 34,298 -13.27%
  YoY % -52.28% 6.05% 53.86% 12.64% -39.00% -20.51% -
  Horiz. % 42.53% 89.12% 84.03% 54.62% 48.49% 79.49% 100.00%
PBT 72,172 -9,694 -4,431 176 -4,775 -9,962 7,872 44.65%
  YoY % 844.50% -118.78% -2,617.61% 103.69% 52.07% -226.55% -
  Horiz. % 916.82% -123.15% -56.29% 2.24% -60.66% -126.55% 100.00%
Tax -12,245 978 683 2,238 -1,011 -1,812 -128 113.78%
  YoY % -1,352.04% 43.19% -69.48% 321.36% 44.21% -1,315.62% -
  Horiz. % 9,566.41% -764.06% -533.59% -1,748.44% 789.84% 1,415.62% 100.00%
NP 59,927 -8,716 -3,748 2,414 -5,786 -11,774 7,744 40.62%
  YoY % 787.55% -132.55% -255.26% 141.72% 50.86% -252.04% -
  Horiz. % 773.85% -112.55% -48.40% 31.17% -74.72% -152.04% 100.00%
NP to SH 59,927 -8,716 -3,748 2,414 -5,786 -11,774 7,744 40.62%
  YoY % 787.55% -132.55% -255.26% 141.72% 50.86% -252.04% -
  Horiz. % 773.85% -112.55% -48.40% 31.17% -74.72% -152.04% 100.00%
Tax Rate 16.97 % - % - % -1,271.59 % - % - % 1.63 % 47.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,041.10% 0.00% 0.00% -78,011.65% 0.00% 0.00% 100.00%
Total Cost -45,339 39,283 32,570 16,319 22,417 39,039 26,554 -
  YoY % -215.42% 20.61% 99.58% -27.20% -42.58% 47.02% -
  Horiz. % -170.74% 147.94% 122.66% 61.46% 84.42% 147.02% 100.00%
Net Worth 300,658 177,726 167,923 144,171 126,210 120,803 78,897 24.97%
  YoY % 69.17% 5.84% 16.47% 14.23% 4.48% 53.11% -
  Horiz. % 381.08% 225.26% 212.84% 182.73% 159.97% 153.11% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 300,658 177,726 167,923 144,171 126,210 120,803 78,897 24.97%
  YoY % 69.17% 5.84% 16.47% 14.23% 4.48% 53.11% -
  Horiz. % 381.08% 225.26% 212.84% 182.73% 159.97% 153.11% 100.00%
NOSH 609,113 601,851 490,000 428,571 411,914 406,470 351,904 9.57%
  YoY % 1.21% 22.83% 14.33% 4.04% 1.34% 15.51% -
  Horiz. % 173.09% 171.03% 139.24% 121.79% 117.05% 115.51% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 410.80 % -28.51 % -13.00 % 12.89 % -34.79 % -43.18 % 22.58 % 62.14%
  YoY % 1,540.90% -119.31% -200.85% 137.05% 19.43% -291.23% -
  Horiz. % 1,819.31% -126.26% -57.57% 57.09% -154.07% -191.23% 100.00%
ROE 19.93 % -4.90 % -2.23 % 1.67 % -4.58 % -9.75 % 9.82 % 12.51%
  YoY % 506.73% -119.73% -233.53% 136.46% 53.03% -199.29% -
  Horiz. % 202.95% -49.90% -22.71% 17.01% -46.64% -99.29% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.39 5.08 5.88 4.37 4.04 6.71 9.75 -20.88%
  YoY % -52.95% -13.61% 34.55% 8.17% -39.79% -31.18% -
  Horiz. % 24.51% 52.10% 60.31% 44.82% 41.44% 68.82% 100.00%
EPS 9.84 -1.45 -0.76 0.56 -1.40 -2.90 2.20 28.35%
  YoY % 778.62% -90.79% -235.71% 140.00% 51.72% -231.82% -
  Horiz. % 447.27% -65.91% -34.55% 25.45% -63.64% -131.82% 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 0.4936 0.2953 0.3427 0.3364 0.3064 0.2972 0.2242 14.05%
  YoY % 67.15% -13.83% 1.87% 9.79% 3.10% 32.56% -
  Horiz. % 220.16% 131.71% 152.85% 150.04% 136.66% 132.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,920
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.18 2.48 2.33 1.52 1.35 2.21 2.78 -13.30%
  YoY % -52.42% 6.44% 53.29% 12.59% -38.91% -20.50% -
  Horiz. % 42.45% 89.21% 83.81% 54.68% 48.56% 79.50% 100.00%
EPS 4.85 -0.71 -0.30 0.20 -0.47 -0.95 0.63 40.50%
  YoY % 783.10% -136.67% -250.00% 142.55% 50.53% -250.79% -
  Horiz. % 769.84% -112.70% -47.62% 31.75% -74.60% -150.79% 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 0.2435 0.1439 0.1360 0.1167 0.1022 0.0978 0.0639 24.97%
  YoY % 69.21% 5.81% 16.54% 14.19% 4.50% 53.05% -
  Horiz. % 381.06% 225.20% 212.83% 182.63% 159.94% 153.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1500 0.6450 1.0000 0.8700 1.0200 1.4600 0.6000 -
P/RPS 48.02 12.70 17.00 19.90 25.26 21.77 6.16 40.79%
  YoY % 278.11% -25.29% -14.57% -21.22% 16.03% 253.41% -
  Horiz. % 779.55% 206.17% 275.97% 323.05% 410.06% 353.41% 100.00%
P/EPS 11.69 -44.54 -130.74 154.46 -72.62 -50.40 27.27 -13.16%
  YoY % 126.25% 65.93% -184.64% 312.70% -44.09% -284.82% -
  Horiz. % 42.87% -163.33% -479.43% 566.41% -266.30% -184.82% 100.00%
EY 8.56 -2.25 -0.76 0.65 -1.38 -1.98 3.67 15.15%
  YoY % 480.44% -196.05% -216.92% 147.10% 30.30% -153.95% -
  Horiz. % 233.24% -61.31% -20.71% 17.71% -37.60% -53.95% 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 2.33 2.18 2.92 2.59 3.33 4.91 2.68 -2.30%
  YoY % 6.88% -25.34% 12.74% -22.22% -32.18% 83.21% -
  Horiz. % 86.94% 81.34% 108.96% 96.64% 124.25% 183.21% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 28/11/17 25/11/16 20/11/15 25/11/14 28/11/13 28/11/12 -
Price 0.9900 0.6000 0.9800 1.1900 0.9550 1.2100 0.7500 -
P/RPS 41.34 11.81 16.66 27.22 23.65 18.04 7.70 32.31%
  YoY % 250.04% -29.11% -38.80% 15.10% 31.10% 134.29% -
  Horiz. % 536.88% 153.38% 216.36% 353.51% 307.14% 234.29% 100.00%
P/EPS 10.06 -41.43 -128.12 211.27 -67.99 -41.77 34.08 -18.39%
  YoY % 124.28% 67.66% -160.64% 410.74% -62.77% -222.56% -
  Horiz. % 29.52% -121.57% -375.94% 619.92% -199.50% -122.56% 100.00%
EY 9.94 -2.41 -0.78 0.47 -1.47 -2.39 2.93 22.57%
  YoY % 512.45% -208.97% -265.96% 131.97% 38.49% -181.57% -
  Horiz. % 339.25% -82.25% -26.62% 16.04% -50.17% -81.57% 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 2.03 2.86 3.54 3.12 4.07 3.35 -8.16%
  YoY % -0.99% -29.02% -19.21% 13.46% -23.34% 21.49% -
  Horiz. % 60.00% 60.60% 85.37% 105.67% 93.13% 121.49% 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
 
 

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