[BAHVEST] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 174.53%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 10,825 13,705 18,440 10,866 9,048 6,868 2,250 29.89%
PBT 2,899 6,188 7,803 3,813 3,685 3,232 1,077 17.92%
Tax -128 -1,068 -640 -590 -630 -4 -64 12.23%
NP 2,771 5,120 7,163 3,223 3,055 3,228 1,013 18.24%
-
NP to SH 2,771 5,120 7,163 3,223 3,055 3,228 1,013 18.24%
-
Tax Rate 4.42% 17.26% 8.20% 15.47% 17.10% 0.12% 5.94% -
Total Cost 8,054 8,585 11,277 7,643 5,993 3,640 1,237 36.61%
-
Net Worth 72,946 63,680 63,608 54,071 51,507 37,002 35,455 12.76%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 1,046 1,042 -
Div Payout % - - - - - 32.41% 102.94% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 72,946 63,680 63,608 54,071 51,507 37,002 35,455 12.76%
NOSH 346,374 329,268 330,092 329,902 328,494 298,888 297,941 2.53%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 25.60% 37.36% 38.84% 29.66% 33.76% 47.00% 45.02% -
ROE 3.80% 8.04% 11.26% 5.96% 5.93% 8.72% 2.86% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.13 4.16 5.59 3.29 2.75 2.30 0.76 26.57%
EPS 0.80 1.55 2.17 0.98 0.93 1.08 0.34 15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
NAPS 0.2106 0.1934 0.1927 0.1639 0.1568 0.1238 0.119 9.97%
Adjusted Per Share Value based on latest NOSH - 329,902
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.72 0.91 1.23 0.72 0.60 0.46 0.15 29.84%
EPS 0.18 0.34 0.48 0.21 0.20 0.21 0.07 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.07 -
NAPS 0.0485 0.0423 0.0423 0.036 0.0343 0.0246 0.0236 12.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.50 0.56 0.40 0.63 0.31 0.28 -
P/RPS 9.92 12.01 10.02 12.14 22.87 13.49 37.08 -19.71%
P/EPS 38.75 32.16 25.81 40.94 67.74 28.70 82.35 -11.79%
EY 2.58 3.11 3.88 2.44 1.48 3.48 1.21 13.43%
DY 0.00 0.00 0.00 0.00 0.00 1.13 1.25 -
P/NAPS 1.47 2.59 2.91 2.44 4.02 2.50 2.35 -7.51%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 27/05/10 25/05/09 28/05/08 28/05/07 29/05/06 -
Price 0.31 0.50 0.57 0.40 0.68 0.46 0.31 -
P/RPS 9.92 12.01 10.20 12.14 24.69 20.02 41.05 -21.06%
P/EPS 38.75 32.16 26.27 40.94 73.12 42.59 91.18 -13.28%
EY 2.58 3.11 3.81 2.44 1.37 2.35 1.10 15.25%
DY 0.00 0.00 0.00 0.00 0.00 0.76 1.13 -
P/NAPS 1.47 2.59 2.96 2.44 4.34 3.72 2.61 -9.11%

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