[BAHVEST] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -16.89%
YoY- 2452.56%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 35,398 35,494 27,920 21,103 21,352 21,290 19,472 49.11%
PBT 9,332 10,286 6,260 2,425 2,798 2,712 2,584 135.94%
Tax -641 -641 -590 -590 -590 -590 -630 1.16%
NP 8,691 9,645 5,670 1,835 2,208 2,122 1,954 171.19%
-
NP to SH 8,691 9,645 5,670 1,835 2,208 2,122 1,954 171.19%
-
Tax Rate 6.87% 6.23% 9.42% 24.33% 21.09% 21.76% 24.38% -
Total Cost 26,707 25,849 22,250 19,268 19,144 19,168 17,518 32.56%
-
Net Worth 60,023 63,608 56,351 49,219 51,518 54,071 50,253 12.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 60,023 63,608 56,351 49,219 51,518 54,071 50,253 12.61%
NOSH 330,707 330,092 329,539 315,714 331,309 329,902 326,111 0.93%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.55% 27.17% 20.31% 8.70% 10.34% 9.97% 10.03% -
ROE 14.48% 15.16% 10.06% 3.73% 4.29% 3.92% 3.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.70 10.75 8.47 6.68 6.44 6.45 5.97 47.70%
EPS 2.63 2.92 1.72 0.58 0.67 0.64 0.60 168.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1927 0.171 0.1559 0.1555 0.1639 0.1541 11.56%
Adjusted Per Share Value based on latest NOSH - 315,714
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.35 2.36 1.86 1.40 1.42 1.42 1.29 49.32%
EPS 0.58 0.64 0.38 0.12 0.15 0.14 0.13 171.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0423 0.0375 0.0327 0.0343 0.036 0.0334 12.62%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.51 0.56 0.60 0.57 0.40 0.40 0.44 -
P/RPS 4.76 5.21 7.08 8.53 6.21 6.20 7.37 -25.34%
P/EPS 19.41 19.17 34.87 98.07 60.02 62.19 73.43 -58.91%
EY 5.15 5.22 2.87 1.02 1.67 1.61 1.36 143.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.91 3.51 3.66 2.57 2.44 2.86 -1.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 22/02/10 20/11/09 17/08/09 25/05/09 23/02/09 -
Price 0.50 0.57 0.56 0.61 0.60 0.40 0.37 -
P/RPS 4.67 5.30 6.61 9.13 9.31 6.20 6.20 -17.25%
P/EPS 19.03 19.51 32.55 104.95 90.03 62.19 61.75 -54.47%
EY 5.26 5.13 3.07 0.95 1.11 1.61 1.62 119.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.96 3.27 3.91 3.86 2.44 2.40 9.52%

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