[BAHVEST] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 41.7%
YoY- 91.64%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 129,725 150,898 127,116 95,855 84,734 95,898 84,892 32.56%
PBT 19,293 33,024 18,364 -11,948 -23,829 10,480 10,996 45.32%
Tax -14,112 -8,604 -5,548 -2,368 -726 -3,816 -3,476 153.84%
NP 5,181 24,420 12,816 -14,316 -24,556 6,664 7,520 -21.94%
-
NP to SH 5,181 24,420 12,816 -14,316 -24,556 6,664 7,520 -21.94%
-
Tax Rate 73.15% 26.05% 30.21% - - 36.41% 31.61% -
Total Cost 124,544 126,478 114,300 110,171 109,290 89,234 77,372 37.23%
-
Net Worth 112,933 119,778 110,512 107,281 10,392,386 125,600 122,205 -5.11%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 112,933 119,778 110,512 107,281 10,392,386 125,600 122,205 -5.11%
NOSH 1,234,320 1,232,590 1,232,140 1,231,940 1,231,325 1,231,325 1,226,062 0.44%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.99% 16.18% 10.08% -14.94% -28.98% 6.95% 8.86% -
ROE 4.59% 20.39% 11.60% -13.34% -0.24% 5.31% 6.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.44 12.25 10.32 7.78 6.88 7.80 6.93 31.31%
EPS 0.43 1.98 1.04 -1.16 -2.00 0.54 0.60 -19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0972 0.0897 0.0871 8.44 0.1022 0.0997 -5.95%
Adjusted Per Share Value based on latest NOSH - 1,231,940
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.12 8.28 6.98 5.26 4.65 5.26 4.66 32.55%
EPS 0.28 1.34 0.70 -0.79 -1.35 0.37 0.41 -22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0658 0.0607 0.0589 5.7054 0.069 0.0671 -5.11%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.44 0.51 0.40 0.49 0.53 0.50 0.385 -
P/RPS 4.21 4.16 3.88 6.30 7.70 6.41 5.56 -16.88%
P/EPS 105.50 25.74 38.45 -42.16 -26.58 92.21 62.75 41.25%
EY 0.95 3.89 2.60 -2.37 -3.76 1.08 1.59 -28.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.25 4.46 5.63 0.06 4.89 3.86 16.23%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 15/11/21 13/08/21 25/05/21 01/03/21 26/11/20 27/08/20 -
Price 0.415 0.53 0.47 0.48 0.465 0.49 0.525 -
P/RPS 3.97 4.33 4.56 6.17 6.76 6.28 7.58 -34.94%
P/EPS 99.51 26.75 45.18 -41.30 -23.32 90.37 85.57 10.55%
EY 1.00 3.74 2.21 -2.42 -4.29 1.11 1.17 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 5.45 5.24 5.51 0.06 4.79 5.27 -9.04%

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