[BAHVEST] QoQ TTM Result on 31-Dec-2021 [#3]

Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 246.87%
YoY- 104.14%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 158,905 160,348 149,302 129,598 123,355 106,431 95,855 40.02%
PBT 14,038 22,088 22,412 14,887 -676 -10,106 -11,948 -
Tax -8,114 -9,853 -9,986 -6,900 -4,762 -2,886 -2,368 127.11%
NP 5,924 12,235 12,426 7,987 -5,438 -12,992 -14,316 -
-
NP to SH 5,924 12,235 12,426 7,987 -5,438 -12,992 -14,316 -
-
Tax Rate 57.80% 44.61% 44.56% 46.35% - - - -
Total Cost 152,981 148,113 136,876 121,611 128,793 119,423 110,171 24.44%
-
Net Worth 128,193 12,548,801 121,023 112,933 119,778 110,512 107,281 12.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 128,193 12,548,801 121,023 112,933 119,778 110,512 107,281 12.59%
NOSH 1,239,779 1,239,779 1,235,320 1,234,320 1,232,590 1,232,140 1,231,940 0.42%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.73% 7.63% 8.32% 6.16% -4.41% -12.21% -14.94% -
ROE 4.62% 0.10% 10.27% 7.07% -4.54% -11.76% -13.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.82 12.94 12.09 10.43 10.01 8.64 7.78 39.46%
EPS 0.48 0.99 1.01 0.64 -0.44 -1.05 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 10.13 0.098 0.0909 0.0972 0.0897 0.0871 12.10%
Adjusted Per Share Value based on latest NOSH - 1,234,320
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.79 12.90 12.01 10.43 9.93 8.56 7.71 40.09%
EPS 0.48 0.98 1.00 0.64 -0.44 -1.05 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 10.0976 0.0974 0.0909 0.0964 0.0889 0.0863 12.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.305 0.315 0.415 0.44 0.51 0.40 0.49 -
P/RPS 2.38 2.43 3.43 4.22 5.09 4.63 6.30 -47.71%
P/EPS 63.83 31.89 41.24 68.44 -115.57 -37.93 -42.16 -
EY 1.57 3.14 2.42 1.46 -0.87 -2.64 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 0.03 4.23 4.84 5.25 4.46 5.63 -34.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 21/02/22 15/11/21 13/08/21 25/05/21 -
Price 0.305 0.335 0.365 0.415 0.53 0.47 0.48 -
P/RPS 2.38 2.59 3.02 3.98 5.29 5.44 6.17 -46.97%
P/EPS 63.83 33.92 36.27 64.55 -120.10 -44.57 -41.30 -
EY 1.57 2.95 2.76 1.55 -0.83 -2.24 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 0.03 3.72 4.57 5.45 5.24 5.51 -34.04%

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