[BAHVEST] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -16.89%
YoY- 2452.56%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 34,298 38,182 34,241 21,103 13,439 9,688 3,600 45.54%
PBT 7,872 9,218 2,704 2,425 552 1,246 1,081 39.18%
Tax -128 -1,068 -641 -590 -630 -16 -112 2.24%
NP 7,744 8,150 2,063 1,835 -78 1,230 969 41.35%
-
NP to SH 7,744 8,150 2,063 1,835 -78 1,230 969 41.35%
-
Tax Rate 1.63% 11.59% 23.71% 24.33% 114.13% 1.28% 10.36% -
Total Cost 26,554 30,032 32,178 19,268 13,517 8,458 2,631 46.95%
-
Net Worth 78,897 80,625 53,435 49,219 49,697 47,108 34,060 15.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,046 1,042 -
Div Payout % - - - - - 85.05% 107.62% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 78,897 80,625 53,435 49,219 49,697 47,108 34,060 15.01%
NOSH 351,904 430,000 330,257 315,714 329,999 312,807 302,222 2.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.58% 21.35% 6.02% 8.70% -0.58% 12.70% 26.92% -
ROE 9.82% 10.11% 3.86% 3.73% -0.16% 2.61% 2.84% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.75 8.88 10.37 6.68 4.07 3.10 1.19 41.93%
EPS 2.20 1.90 0.62 0.58 -0.02 0.39 0.32 37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.35 -
NAPS 0.2242 0.1875 0.1618 0.1559 0.1506 0.1506 0.1127 12.13%
Adjusted Per Share Value based on latest NOSH - 315,714
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.88 2.10 1.88 1.16 0.74 0.53 0.20 45.22%
EPS 0.43 0.45 0.11 0.10 0.00 0.07 0.05 43.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0433 0.0443 0.0293 0.027 0.0273 0.0259 0.0187 15.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.43 0.51 0.57 0.47 0.65 0.26 -
P/RPS 6.16 4.84 4.92 8.53 11.54 20.99 21.83 -18.99%
P/EPS 27.27 22.69 81.64 98.07 -1,988.46 165.30 81.09 -16.59%
EY 3.67 4.41 1.22 1.02 -0.05 0.60 1.23 19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.51 1.33 -
P/NAPS 2.68 2.29 3.15 3.66 3.12 4.32 2.31 2.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 26/11/10 20/11/09 26/11/08 26/11/07 24/11/06 -
Price 0.75 0.40 0.54 0.61 0.37 0.69 0.25 -
P/RPS 7.70 4.50 5.21 9.13 9.09 22.28 20.99 -15.37%
P/EPS 34.08 21.10 86.45 104.95 -1,565.38 175.48 77.97 -12.87%
EY 2.93 4.74 1.16 0.95 -0.06 0.57 1.28 14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.48 1.38 -
P/NAPS 3.35 2.13 3.34 3.91 2.46 4.58 2.22 7.09%

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