[BAHVEST] QoQ TTM Result on 31-Mar-2022 [#4]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 55.58%
YoY- 186.8%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 160,350 158,905 160,348 149,302 129,598 123,355 106,431 31.32%
PBT 15,167 14,038 22,088 22,412 14,887 -676 -10,106 -
Tax -6,025 -8,114 -9,853 -9,986 -6,900 -4,762 -2,886 63.12%
NP 9,142 5,924 12,235 12,426 7,987 -5,438 -12,992 -
-
NP to SH 9,142 5,924 12,235 12,426 7,987 -5,438 -12,992 -
-
Tax Rate 39.72% 57.80% 44.61% 44.56% 46.35% - - -
Total Cost 151,208 152,981 148,113 136,876 121,611 128,793 119,423 16.98%
-
Net Worth 123,110 128,193 12,548,801 121,023 112,933 119,778 110,512 7.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 123,110 128,193 12,548,801 121,023 112,933 119,778 110,512 7.44%
NOSH 1,239,779 1,239,779 1,239,779 1,235,320 1,234,320 1,232,590 1,232,140 0.41%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.70% 3.73% 7.63% 8.32% 6.16% -4.41% -12.21% -
ROE 7.43% 4.62% 0.10% 10.27% 7.07% -4.54% -11.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.93 12.82 12.94 12.09 10.43 10.01 8.64 30.73%
EPS 0.74 0.48 0.99 1.01 0.64 -0.44 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.1034 10.13 0.098 0.0909 0.0972 0.0897 6.99%
Adjusted Per Share Value based on latest NOSH - 1,235,320
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.90 12.79 12.90 12.01 10.43 9.93 8.56 31.34%
EPS 0.74 0.48 0.98 1.00 0.64 -0.44 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1032 10.0976 0.0974 0.0909 0.0964 0.0889 7.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.305 0.305 0.315 0.415 0.44 0.51 0.40 -
P/RPS 2.36 2.38 2.43 3.43 4.22 5.09 4.63 -36.11%
P/EPS 41.36 63.83 31.89 41.24 68.44 -115.57 -37.93 -
EY 2.42 1.57 3.14 2.42 1.46 -0.87 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.95 0.03 4.23 4.84 5.25 4.46 -21.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 10/05/23 25/11/22 26/08/22 27/05/22 21/02/22 15/11/21 13/08/21 -
Price 0.115 0.305 0.335 0.365 0.415 0.53 0.47 -
P/RPS 0.89 2.38 2.59 3.02 3.98 5.29 5.44 -69.98%
P/EPS 15.60 63.83 33.92 36.27 64.55 -120.10 -44.57 -
EY 6.41 1.57 2.95 2.76 1.55 -0.83 -2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 2.95 0.03 3.72 4.57 5.45 5.24 -63.30%

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