[BAHVEST] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -78.78%
YoY- 121.1%
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 170,104 171,380 149,302 129,725 150,898 127,116 95,855 46.52%
PBT 16,276 17,068 19,555 19,293 33,024 18,364 -11,948 -
Tax -4,860 -5,016 -7,129 -14,112 -8,604 -5,548 -2,368 61.42%
NP 11,416 12,052 12,426 5,181 24,420 12,816 -14,316 -
-
NP to SH 11,416 12,052 12,426 5,181 24,420 12,816 -14,316 -
-
Tax Rate 29.86% 29.39% 36.46% 73.15% 26.05% 30.21% - -
Total Cost 158,688 159,328 136,876 124,544 126,478 114,300 110,171 27.51%
-
Net Worth 128,193 12,548,801 121,023 112,933 119,778 110,512 107,281 12.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 128,193 12,548,801 121,023 112,933 119,778 110,512 107,281 12.59%
NOSH 1,239,779 1,239,779 1,235,320 1,234,320 1,232,590 1,232,140 1,231,940 0.42%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.71% 7.03% 8.32% 3.99% 16.18% 10.08% -14.94% -
ROE 8.91% 0.10% 10.27% 4.59% 20.39% 11.60% -13.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.72 13.83 12.09 10.44 12.25 10.32 7.78 45.91%
EPS 0.92 0.96 1.01 0.43 1.98 1.04 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 10.13 0.098 0.0909 0.0972 0.0897 0.0871 12.10%
Adjusted Per Share Value based on latest NOSH - 1,234,320
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.69 13.79 12.01 10.44 12.14 10.23 7.71 46.58%
EPS 0.92 0.97 1.00 0.42 1.97 1.03 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 10.0976 0.0974 0.0909 0.0964 0.0889 0.0863 12.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.305 0.315 0.415 0.44 0.51 0.40 0.49 -
P/RPS 2.22 2.28 3.43 4.21 4.16 3.88 6.30 -50.07%
P/EPS 33.12 32.38 41.24 105.50 25.74 38.45 -42.16 -
EY 3.02 3.09 2.42 0.95 3.89 2.60 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 0.03 4.23 4.84 5.25 4.46 5.63 -34.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 21/02/22 15/11/21 13/08/21 25/05/21 -
Price 0.305 0.335 0.365 0.415 0.53 0.47 0.48 -
P/RPS 2.22 2.42 3.02 3.97 4.33 4.56 6.17 -49.38%
P/EPS 33.12 34.43 36.27 99.51 26.75 45.18 -41.30 -
EY 3.02 2.90 2.76 1.00 3.74 2.21 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 0.03 3.72 4.57 5.45 5.24 5.51 -34.04%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment