[BAHVEST] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 4.05%
YoY- 189.94%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 35,494 27,920 21,103 21,352 21,290 19,472 13,439 91.18%
PBT 10,286 6,260 2,425 2,798 2,712 2,584 552 604.11%
Tax -641 -590 -590 -590 -590 -630 -630 1.16%
NP 9,645 5,670 1,835 2,208 2,122 1,954 -78 -
-
NP to SH 9,645 5,670 1,835 2,208 2,122 1,954 -78 -
-
Tax Rate 6.23% 9.42% 24.33% 21.09% 21.76% 24.38% 114.13% -
Total Cost 25,849 22,250 19,268 19,144 19,168 17,518 13,517 54.12%
-
Net Worth 63,608 56,351 49,219 51,518 54,071 50,253 49,697 17.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 63,608 56,351 49,219 51,518 54,071 50,253 49,697 17.90%
NOSH 330,092 329,539 315,714 331,309 329,902 326,111 329,999 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.17% 20.31% 8.70% 10.34% 9.97% 10.03% -0.58% -
ROE 15.16% 10.06% 3.73% 4.29% 3.92% 3.89% -0.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.75 8.47 6.68 6.44 6.45 5.97 4.07 91.19%
EPS 2.92 1.72 0.58 0.67 0.64 0.60 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1927 0.171 0.1559 0.1555 0.1639 0.1541 0.1506 17.87%
Adjusted Per Share Value based on latest NOSH - 331,309
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.85 2.24 1.69 1.71 1.71 1.56 1.08 91.07%
EPS 0.77 0.46 0.15 0.18 0.17 0.16 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.0452 0.0395 0.0414 0.0434 0.0404 0.0399 17.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.56 0.60 0.57 0.40 0.40 0.44 0.47 -
P/RPS 5.21 7.08 8.53 6.21 6.20 7.37 11.54 -41.17%
P/EPS 19.17 34.87 98.07 60.02 62.19 73.43 -1,988.46 -
EY 5.22 2.87 1.02 1.67 1.61 1.36 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.51 3.66 2.57 2.44 2.86 3.12 -4.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 20/11/09 17/08/09 25/05/09 23/02/09 26/11/08 -
Price 0.57 0.56 0.61 0.60 0.40 0.37 0.37 -
P/RPS 5.30 6.61 9.13 9.31 6.20 6.20 9.09 -30.23%
P/EPS 19.51 32.55 104.95 90.03 62.19 61.75 -1,565.38 -
EY 5.13 3.07 0.95 1.11 1.61 1.62 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.27 3.91 3.86 2.44 2.40 2.46 13.14%

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