[BAHVEST] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -26.94%
YoY- -229.29%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 14,588 13,660 22,219 28,764 30,567 30,869 31,091 -39.59%
PBT 72,172 73,106 72,003 -12,042 -9,694 -6,297 -52,224 -
Tax -12,245 -12,245 -12,245 978 978 978 -8,398 28.55%
NP 59,927 60,861 59,758 -11,064 -8,716 -5,319 -60,622 -
-
NP to SH 59,927 60,861 59,758 -11,064 -8,716 -5,319 -60,622 -
-
Tax Rate 16.97% 16.75% 17.01% - - - - -
Total Cost -45,339 -47,201 -37,539 39,828 39,283 36,188 91,713 -
-
Net Worth 300,658 303,223 299,443 173,489 177,726 179,167 247,175 13.93%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 300,658 303,223 299,443 173,489 177,726 179,167 247,175 13.93%
NOSH 610,209 608,549 605,038 601,759 601,851 599,995 533,396 9.37%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 410.80% 445.54% 268.95% -38.46% -28.51% -17.23% -194.98% -
ROE 19.93% 20.07% 19.96% -6.38% -4.90% -2.97% -24.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.39 2.25 3.69 4.79 5.08 5.15 5.83 -44.78%
EPS 9.84 10.02 9.92 -1.84 -1.45 -0.89 -11.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4936 0.4993 0.4972 0.289 0.2953 0.2989 0.4634 4.29%
Adjusted Per Share Value based on latest NOSH - 601,759
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.18 1.10 1.79 2.32 2.47 2.49 2.51 -39.51%
EPS 4.83 4.91 4.82 -0.89 -0.70 -0.43 -4.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2425 0.2446 0.2415 0.1399 0.1434 0.1445 0.1994 13.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.15 1.16 1.02 0.65 0.645 0.755 0.82 -
P/RPS 48.02 51.57 27.65 13.57 12.70 14.66 14.07 126.51%
P/EPS 11.69 11.57 10.28 -35.27 -44.54 -85.08 -7.21 -
EY 8.56 8.64 9.73 -2.84 -2.25 -1.18 -13.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.32 2.05 2.25 2.18 2.53 1.77 20.09%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 29/08/18 30/05/18 27/02/18 28/11/17 24/08/17 30/05/17 -
Price 0.99 1.19 1.15 0.99 0.60 0.675 0.80 -
P/RPS 41.34 52.91 31.17 20.66 11.81 13.11 13.72 108.47%
P/EPS 10.06 11.87 11.59 -53.72 -41.43 -76.07 -7.04 -
EY 9.94 8.42 8.63 -1.86 -2.41 -1.31 -14.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.38 2.31 3.43 2.03 2.26 1.73 10.50%

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