[BAHVEST] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 70.11%
YoY- 354.52%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 32,926 34,241 35,398 35,494 27,920 21,103 21,352 33.36%
PBT 2,634 2,704 9,332 10,286 6,260 2,425 2,798 -3.93%
Tax -641 -641 -641 -641 -590 -590 -590 5.66%
NP 1,993 2,063 8,691 9,645 5,670 1,835 2,208 -6.58%
-
NP to SH 1,993 2,063 8,691 9,645 5,670 1,835 2,208 -6.58%
-
Tax Rate 24.34% 23.71% 6.87% 6.23% 9.42% 24.33% 21.09% -
Total Cost 30,933 32,178 26,707 25,849 22,250 19,268 19,144 37.57%
-
Net Worth 58,181 53,435 60,023 63,608 56,351 49,219 51,518 8.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 58,181 53,435 60,023 63,608 56,351 49,219 51,518 8.42%
NOSH 329,266 330,257 330,707 330,092 329,539 315,714 331,309 -0.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.05% 6.02% 24.55% 27.17% 20.31% 8.70% 10.34% -
ROE 3.43% 3.86% 14.48% 15.16% 10.06% 3.73% 4.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.00 10.37 10.70 10.75 8.47 6.68 6.44 33.98%
EPS 0.61 0.62 2.63 2.92 1.72 0.58 0.67 -6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1618 0.1815 0.1927 0.171 0.1559 0.1555 8.86%
Adjusted Per Share Value based on latest NOSH - 330,092
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.19 2.28 2.35 2.36 1.86 1.40 1.42 33.38%
EPS 0.13 0.14 0.58 0.64 0.38 0.12 0.15 -9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0355 0.0399 0.0423 0.0375 0.0327 0.0343 8.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.54 0.51 0.51 0.56 0.60 0.57 0.40 -
P/RPS 5.40 4.92 4.76 5.21 7.08 8.53 6.21 -8.87%
P/EPS 89.21 81.64 19.41 19.17 34.87 98.07 60.02 30.14%
EY 1.12 1.22 5.15 5.22 2.87 1.02 1.67 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.15 2.81 2.91 3.51 3.66 2.57 12.30%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 27/08/10 27/05/10 22/02/10 20/11/09 17/08/09 -
Price 0.56 0.54 0.50 0.57 0.56 0.61 0.60 -
P/RPS 5.60 5.21 4.67 5.30 6.61 9.13 9.31 -28.67%
P/EPS 92.52 86.45 19.03 19.51 32.55 104.95 90.03 1.83%
EY 1.08 1.16 5.26 5.13 3.07 0.95 1.11 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.34 2.75 2.96 3.27 3.91 3.86 -12.27%

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