[BAHVEST] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 8.34%
YoY- 686.83%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 105,655 92,874 65,052 33,988 14,588 13,660 22,219 182.50%
PBT 18,876 12,961 4,380 77,172 72,172 73,106 72,003 -59.00%
Tax 270 810 1,170 -12,245 -12,245 -12,245 -12,245 -
NP 19,146 13,771 5,550 64,927 59,927 60,861 59,758 -53.14%
-
NP to SH 19,146 13,771 5,550 64,927 59,927 60,861 59,758 -53.14%
-
Tax Rate -1.43% -6.25% -26.71% 15.87% 16.97% 16.75% 17.01% -
Total Cost 86,509 79,103 59,502 -30,939 -45,339 -47,201 -37,539 -
-
Net Worth 310,369 308,857 459,947 346,939 300,658 303,223 299,443 2.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 310,369 308,857 459,947 346,939 300,658 303,223 299,443 2.41%
NOSH 1,224,922 1,223,666 1,223,240 1,221,476 610,209 608,549 605,038 59.96%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.12% 14.83% 8.53% 191.03% 410.80% 445.54% 268.95% -
ROE 6.17% 4.46% 1.21% 18.71% 19.93% 20.07% 19.96% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.63 7.59 5.32 4.49 2.39 2.25 3.69 76.10%
EPS 1.56 1.13 0.45 8.58 9.84 10.02 9.92 -70.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2524 0.3764 0.4586 0.4936 0.4993 0.4972 -36.16%
Adjusted Per Share Value based on latest NOSH - 1,221,476
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.52 7.49 5.25 2.74 1.18 1.10 1.79 182.69%
EPS 1.54 1.11 0.45 5.24 4.83 4.91 4.82 -53.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.2491 0.371 0.2798 0.2425 0.2446 0.2415 2.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.51 0.66 0.69 0.40 1.15 1.16 1.02 -
P/RPS 5.91 8.70 12.96 8.90 48.02 51.57 27.65 -64.21%
P/EPS 32.63 58.65 151.92 4.66 11.69 11.57 10.28 115.82%
EY 3.07 1.71 0.66 21.46 8.56 8.64 9.73 -53.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.61 1.83 0.87 2.33 2.32 2.05 -1.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 30/05/19 27/02/19 23/11/18 29/08/18 30/05/18 -
Price 0.495 0.58 0.64 0.55 0.99 1.19 1.15 -
P/RPS 5.74 7.64 12.02 12.24 41.34 52.91 31.17 -67.59%
P/EPS 31.67 51.54 140.91 6.41 10.06 11.87 11.59 95.33%
EY 3.16 1.94 0.71 15.60 9.94 8.42 8.63 -48.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.30 1.70 1.20 2.01 2.38 2.31 -10.67%

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