[BAHVEST] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -78.78%
YoY- 121.1%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 143,509 138,790 129,725 84,734 100,754 44,310 28,618 28.14%
PBT 37,714 -4,293 19,293 -23,829 10,309 -4,090 -10,982 -
Tax -9,193 -2,979 -14,112 -726 -5,825 0 0 -
NP 28,521 -7,272 5,181 -24,556 4,484 -4,090 -10,982 -
-
NP to SH 28,521 -7,272 5,181 -24,556 4,484 -4,090 -10,982 -
-
Tax Rate 24.38% - 73.15% - 56.50% - - -
Total Cost 114,988 146,063 124,544 109,290 96,270 48,401 39,601 17.81%
-
Net Worth 145,947 113,935 112,933 10,392,386 304,276 346,939 173,489 -2.62%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 145,947 113,935 112,933 10,392,386 304,276 346,939 173,489 -2.62%
NOSH 1,242,359 1,239,779 1,234,320 1,231,325 1,225,062 1,221,476 601,759 11.79%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 19.87% -5.24% 3.99% -28.98% 4.45% -9.23% -38.38% -
ROE 19.54% -6.38% 4.59% -0.24% 1.47% -1.18% -6.33% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.57 11.19 10.44 6.88 8.23 5.86 4.77 14.60%
EPS 2.31 -0.58 0.43 -2.00 0.36 -0.63 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.0919 0.0909 8.44 0.2484 0.4586 0.289 -12.90%
Adjusted Per Share Value based on latest NOSH - 1,234,320
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.88 7.62 7.12 4.65 5.53 2.43 1.57 28.16%
EPS 1.57 -0.40 0.28 -1.35 0.25 -0.22 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0626 0.062 5.7054 0.167 0.1905 0.0952 -2.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.58 0.215 0.44 0.53 0.50 0.40 0.65 -
P/RPS 5.01 1.92 4.21 7.70 6.08 6.83 13.63 -14.26%
P/EPS 25.22 -36.65 105.50 -26.58 136.59 -73.98 -35.53 -
EY 3.97 -2.73 0.95 -3.76 0.73 -1.35 -2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 2.34 4.84 0.06 2.01 0.87 2.25 12.82%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/08/24 24/08/23 21/02/22 01/03/21 28/02/20 27/02/19 27/02/18 -
Price 0.46 0.32 0.415 0.465 0.455 0.55 0.99 -
P/RPS 3.97 2.86 3.97 6.76 5.53 9.39 20.77 -22.47%
P/EPS 20.00 -54.55 99.51 -23.32 124.30 -101.72 -54.11 -
EY 5.00 -1.83 1.00 -4.29 0.80 -0.98 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.48 4.57 0.06 1.83 1.20 3.43 2.03%

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