[BAHVEST] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -36.79%
YoY- 127.96%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 33,988 28,764 29,711 18,694 17,943 23,569 33,862 0.06%
PBT 77,172 -12,042 -4,043 -712 -4,446 -13,366 9,654 41.38%
Tax -12,245 978 683 2,238 -1,011 -1,812 -128 113.78%
NP 64,927 -11,064 -3,360 1,526 -5,457 -15,178 9,526 37.67%
-
NP to SH 64,927 -11,064 -3,360 1,526 -5,457 -15,178 9,526 37.67%
-
Tax Rate 15.87% - - - - - 1.33% -
Total Cost -30,939 39,828 33,071 17,168 23,400 38,747 24,336 -
-
Net Worth 346,939 173,489 152,370 14,204,128 126,660 12,026,880 8,115,066 -40.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 346,939 173,489 152,370 14,204,128 126,660 12,026,880 8,115,066 -40.85%
NOSH 1,221,476 601,759 446,571 424,130 408,846 397,714 352,982 22.97%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 191.03% -38.46% -11.31% 8.16% -30.41% -64.40% 28.13% -
ROE 18.71% -6.38% -2.21% 0.01% -4.31% -0.13% 0.12% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.49 4.79 6.65 4.41 4.39 5.93 9.59 -11.87%
EPS 8.58 -1.84 -0.75 0.36 -1.33 -3.82 2.70 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4586 0.289 0.3412 33.49 0.3098 30.24 22.99 -47.90%
Adjusted Per Share Value based on latest NOSH - 424,130
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.87 1.58 1.63 1.03 0.99 1.29 1.86 0.08%
EPS 3.56 -0.61 -0.18 0.08 -0.30 -0.83 0.52 37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.0952 0.0837 7.7981 0.0695 6.6027 4.4552 -40.85%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.40 0.65 0.955 1.15 0.89 1.27 0.72 -
P/RPS 8.90 13.57 14.35 26.09 20.28 21.43 7.51 2.86%
P/EPS 4.66 -35.27 -126.93 319.63 -66.68 -33.28 26.68 -25.22%
EY 21.46 -2.84 -0.79 0.31 -1.50 -3.00 3.75 33.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.25 2.80 0.03 2.87 0.04 0.03 75.23%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 24/02/17 25/02/16 13/02/15 20/02/14 26/02/13 -
Price 0.55 0.99 0.885 0.87 0.935 1.21 0.80 -
P/RPS 12.24 20.66 13.30 19.74 21.30 20.42 8.34 6.59%
P/EPS 6.41 -53.72 -117.62 241.80 -70.05 -31.71 29.64 -22.51%
EY 15.60 -1.86 -0.85 0.41 -1.43 -3.15 3.37 29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 3.43 2.59 0.03 3.02 0.04 0.03 84.87%

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