[BAHVEST] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 208.99%
YoY- 190.17%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,241 35,398 35,494 27,920 21,103 21,352 21,290 37.23%
PBT 2,704 9,332 10,286 6,260 2,425 2,798 2,712 -0.19%
Tax -641 -641 -641 -590 -590 -590 -590 5.67%
NP 2,063 8,691 9,645 5,670 1,835 2,208 2,122 -1.86%
-
NP to SH 2,063 8,691 9,645 5,670 1,835 2,208 2,122 -1.86%
-
Tax Rate 23.71% 6.87% 6.23% 9.42% 24.33% 21.09% 21.76% -
Total Cost 32,178 26,707 25,849 22,250 19,268 19,144 19,168 41.20%
-
Net Worth 53,435 60,023 63,608 56,351 49,219 51,518 54,071 -0.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 53,435 60,023 63,608 56,351 49,219 51,518 54,071 -0.78%
NOSH 330,257 330,707 330,092 329,539 315,714 331,309 329,902 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.02% 24.55% 27.17% 20.31% 8.70% 10.34% 9.97% -
ROE 3.86% 14.48% 15.16% 10.06% 3.73% 4.29% 3.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.37 10.70 10.75 8.47 6.68 6.44 6.45 37.19%
EPS 0.62 2.63 2.92 1.72 0.58 0.67 0.64 -2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1618 0.1815 0.1927 0.171 0.1559 0.1555 0.1639 -0.85%
Adjusted Per Share Value based on latest NOSH - 329,539
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.76 2.85 2.86 2.25 1.70 1.72 1.72 37.02%
EPS 0.17 0.70 0.78 0.46 0.15 0.18 0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0484 0.0513 0.0454 0.0397 0.0416 0.0436 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.51 0.51 0.56 0.60 0.57 0.40 0.40 -
P/RPS 4.92 4.76 5.21 7.08 8.53 6.21 6.20 -14.27%
P/EPS 81.64 19.41 19.17 34.87 98.07 60.02 62.19 19.87%
EY 1.22 5.15 5.22 2.87 1.02 1.67 1.61 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.81 2.91 3.51 3.66 2.57 2.44 18.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 27/05/10 22/02/10 20/11/09 17/08/09 25/05/09 -
Price 0.54 0.50 0.57 0.56 0.61 0.60 0.40 -
P/RPS 5.21 4.67 5.30 6.61 9.13 9.31 6.20 -10.94%
P/EPS 86.45 19.03 19.51 32.55 104.95 90.03 62.19 24.53%
EY 1.16 5.26 5.13 3.07 0.95 1.11 1.61 -19.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.75 2.96 3.27 3.91 3.86 2.44 23.25%

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