[BAHVEST] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 2605.13%
YoY- 585.61%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 34,439 32,926 27,920 19,472 7,694 4,442 4,156 42.23%
PBT 4,509 2,634 6,260 2,584 289 744 4,353 0.58%
Tax -1,068 -641 -590 -630 -4 -124 0 -
NP 3,441 1,993 5,670 1,954 285 620 4,353 -3.84%
-
NP to SH 3,441 1,993 5,670 1,954 285 620 4,353 -3.84%
-
Tax Rate 23.69% 24.34% 9.42% 24.38% 1.38% 16.67% 0.00% -
Total Cost 30,998 30,933 22,250 17,518 7,409 3,822 -197 -
-
Net Worth 66,634 58,181 56,351 50,253 48,741 32,828 33,310 12.24%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 1,046 1,042 - -
Div Payout % - - - - 367.06% 168.19% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 66,634 58,181 56,351 50,253 48,741 32,828 33,310 12.24%
NOSH 328,571 329,266 329,539 326,111 330,000 290,000 290,666 2.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.99% 6.05% 20.31% 10.03% 3.70% 13.96% 104.74% -
ROE 5.16% 3.43% 10.06% 3.89% 0.58% 1.89% 13.07% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.48 10.00 8.47 5.97 2.33 1.53 1.43 39.34%
EPS 1.05 0.61 1.72 0.60 0.09 0.21 1.50 -5.76%
DPS 0.00 0.00 0.00 0.00 0.32 0.36 0.00 -
NAPS 0.2028 0.1767 0.171 0.1541 0.1477 0.1132 0.1146 9.97%
Adjusted Per Share Value based on latest NOSH - 326,111
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.89 1.81 1.53 1.07 0.42 0.24 0.23 42.03%
EPS 0.19 0.11 0.31 0.11 0.02 0.03 0.24 -3.81%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.0366 0.0319 0.0309 0.0276 0.0268 0.018 0.0183 12.24%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.33 0.54 0.60 0.44 0.64 0.25 0.26 -
P/RPS 3.15 5.40 7.08 7.37 27.45 16.32 18.18 -25.32%
P/EPS 31.51 89.21 34.87 73.43 741.05 116.94 17.36 10.44%
EY 3.17 1.12 2.87 1.36 0.13 0.86 5.76 -9.46%
DY 0.00 0.00 0.00 0.00 0.50 1.44 0.00 -
P/NAPS 1.63 3.06 3.51 2.86 4.33 2.21 2.27 -5.36%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 22/02/10 23/02/09 25/02/08 23/02/07 - -
Price 0.34 0.56 0.56 0.37 0.55 0.29 0.00 -
P/RPS 3.24 5.60 6.61 6.20 23.59 18.93 0.00 -
P/EPS 32.47 92.52 32.55 61.75 636.84 135.65 0.00 -
EY 3.08 1.08 3.07 1.62 0.16 0.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.58 1.24 0.00 -
P/NAPS 1.68 3.17 3.27 2.40 3.72 2.56 0.00 -

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