Highlights

[BAHVEST] YoY TTM 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 -     -1.53%    YoY -     787.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 92,674 105,655 14,588 30,567 28,822 18,733 16,631 33.11%
  YoY % -12.29% 624.26% -52.28% 6.05% 53.86% 12.64% -
  Horiz. % 557.24% 635.29% 87.72% 183.80% 173.30% 112.64% 100.00%
PBT -191,359 18,876 72,172 -9,694 -4,431 176 -4,775 84.89%
  YoY % -1,113.77% -73.85% 844.50% -118.78% -2,617.61% 103.69% -
  Horiz. % 4,007.52% -395.31% -1,511.46% 203.02% 92.80% -3.69% 100.00%
Tax 14,098 270 -12,245 978 683 2,238 -1,011 -
  YoY % 5,121.48% 102.20% -1,352.04% 43.19% -69.48% 321.36% -
  Horiz. % -1,394.46% -26.71% 1,211.18% -96.74% -67.56% -221.36% 100.00%
NP -177,261 19,146 59,927 -8,716 -3,748 2,414 -5,786 76.80%
  YoY % -1,025.84% -68.05% 787.55% -132.55% -255.26% 141.72% -
  Horiz. % 3,063.62% -330.90% -1,035.72% 150.64% 64.78% -41.72% 100.00%
NP to SH -177,261 19,146 59,927 -8,716 -3,748 2,414 -5,786 76.80%
  YoY % -1,025.84% -68.05% 787.55% -132.55% -255.26% 141.72% -
  Horiz. % 3,063.62% -330.90% -1,035.72% 150.64% 64.78% -41.72% 100.00%
Tax Rate - % -1.43 % 16.97 % - % - % -1,271.59 % - % -
  YoY % 0.00% -108.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.11% -1.33% 0.00% 0.00% 100.00% -
Total Cost 269,935 86,509 -45,339 39,283 32,570 16,319 22,417 51.34%
  YoY % 212.03% 290.80% -215.42% 20.61% 99.58% -27.20% -
  Horiz. % 1,204.15% 385.91% -202.25% 175.24% 145.29% 72.80% 100.00%
Net Worth 125,600 310,369 300,658 177,726 167,923 144,171 126,210 -0.08%
  YoY % -59.53% 3.23% 69.17% 5.84% 16.47% 14.23% -
  Horiz. % 99.52% 245.91% 238.22% 140.82% 133.05% 114.23% 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 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 125,600 310,369 300,658 177,726 167,923 144,171 126,210 -0.08%
  YoY % -59.53% 3.23% 69.17% 5.84% 16.47% 14.23% -
  Horiz. % 99.52% 245.91% 238.22% 140.82% 133.05% 114.23% 100.00%
NOSH 1,228,969 1,224,819 609,113 601,851 490,000 428,571 411,914 19.96%
  YoY % 0.34% 101.08% 1.21% 22.83% 14.33% 4.04% -
  Horiz. % 298.36% 297.35% 147.87% 146.11% 118.96% 104.04% 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 -191.27 % 18.12 % 410.80 % -28.51 % -13.00 % 12.89 % -34.79 % 32.82%
  YoY % -1,155.57% -95.59% 1,540.90% -119.31% -200.85% 137.05% -
  Horiz. % 549.78% -52.08% -1,180.80% 81.95% 37.37% -37.05% 100.00%
ROE -141.13 % 6.17 % 19.93 % -4.90 % -2.23 % 1.67 % -4.58 % 76.97%
  YoY % -2,387.36% -69.04% 506.73% -119.73% -233.53% 136.46% -
  Horiz. % 3,081.44% -134.72% -435.15% 106.99% 48.69% -36.46% 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 7.54 8.63 2.39 5.08 5.88 4.37 4.04 10.95%
  YoY % -12.63% 261.09% -52.95% -13.61% 34.55% 8.17% -
  Horiz. % 186.63% 213.61% 59.16% 125.74% 145.54% 108.17% 100.00%
EPS -14.42 1.56 9.84 -1.45 -0.76 0.56 -1.40 47.45%
  YoY % -1,024.36% -84.15% 778.62% -90.79% -235.71% 140.00% -
  Horiz. % 1,030.00% -111.43% -702.86% 103.57% 54.29% -40.00% 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 7.53 8.58 1.18 2.48 2.34 1.52 1.35 33.14%
  YoY % -12.24% 627.12% -52.42% 5.98% 53.95% 12.59% -
  Horiz. % 557.78% 635.56% 87.41% 183.70% 173.33% 112.59% 100.00%
EPS -14.40 1.55 4.87 -0.71 -0.30 0.20 -0.47 76.80%
  YoY % -1,029.03% -68.17% 785.92% -136.67% -250.00% 142.55% -
  Horiz. % 3,063.83% -329.79% -1,036.17% 151.06% 63.83% -42.55% 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 0.1443 0.1364 0.1171 0.1025 -0.08%
  YoY % -59.54% 3.24% 69.23% 5.79% 16.48% 14.24% -
  Horiz. % 99.51% 245.95% 238.24% 140.78% 133.07% 114.24% 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 6.63 5.91 48.02 12.70 17.00 19.90 25.26 -19.97%
  YoY % 12.18% -87.69% 278.11% -25.29% -14.57% -21.22% -
  Horiz. % 26.25% 23.40% 190.10% 50.28% 67.30% 78.78% 100.00%
P/EPS -3.47 32.63 11.69 -44.54 -130.74 154.46 -72.62 -39.73%
  YoY % -110.63% 179.13% 126.25% 65.93% -184.64% 312.70% -
  Horiz. % 4.78% -44.93% -16.10% 61.33% 180.03% -212.70% 100.00%
EY -28.85 3.07 8.56 -2.25 -0.76 0.65 -1.38 65.90%
  YoY % -1,039.74% -64.14% 480.44% -196.05% -216.92% 147.10% -
  Horiz. % 2,090.58% -222.46% -620.29% 163.04% 55.07% -47.10% 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 6.50 5.74 41.34 11.81 16.66 27.22 23.65 -19.35%
  YoY % 13.24% -86.12% 250.04% -29.11% -38.80% 15.10% -
  Horiz. % 27.48% 24.27% 174.80% 49.94% 70.44% 115.10% 100.00%
P/EPS -3.40 31.67 10.06 -41.43 -128.12 211.27 -67.99 -39.27%
  YoY % -110.74% 214.81% 124.28% 67.66% -160.64% 410.74% -
  Horiz. % 5.00% -46.58% -14.80% 60.94% 188.44% -310.74% 100.00%
EY -29.44 3.16 9.94 -2.41 -0.78 0.47 -1.47 64.72%
  YoY % -1,031.65% -68.21% 512.45% -208.97% -265.96% 131.97% -
  Horiz. % 2,002.72% -214.97% -676.19% 163.95% 53.06% -31.97% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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