[BAHVEST] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 9.25%
YoY- 92.68%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 149,302 129,598 123,355 106,431 95,855 83,116 92,674 37.46%
PBT 22,412 14,887 -676 -10,106 -11,948 -211,864 -191,359 -
Tax -9,986 -6,900 -4,762 -2,886 -2,368 18,930 14,098 -
NP 12,426 7,987 -5,438 -12,992 -14,316 -192,934 -177,261 -
-
NP to SH 12,426 7,987 -5,438 -12,992 -14,316 -192,934 -177,261 -
-
Tax Rate 44.56% 46.35% - - - - - -
Total Cost 136,876 121,611 128,793 119,423 110,171 276,050 269,935 -36.43%
-
Net Worth 121,023 112,933 119,778 110,512 107,281 10,392,386 125,600 -2.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 121,023 112,933 119,778 110,512 107,281 10,392,386 125,600 -2.44%
NOSH 1,235,320 1,234,320 1,232,590 1,232,140 1,231,940 1,231,325 1,231,325 0.21%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.32% 6.16% -4.41% -12.21% -14.94% -232.13% -191.27% -
ROE 10.27% 7.07% -4.54% -11.76% -13.34% -1.86% -141.13% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.09 10.43 10.01 8.64 7.78 6.75 7.54 37.03%
EPS 1.01 0.64 -0.44 -1.05 -1.16 -15.67 -14.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0909 0.0972 0.0897 0.0871 8.44 0.1022 -2.76%
Adjusted Per Share Value based on latest NOSH - 1,232,140
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.20 7.11 6.77 5.84 5.26 4.56 5.09 37.46%
EPS 0.68 0.44 -0.30 -0.71 -0.79 -10.59 -9.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.062 0.0658 0.0607 0.0589 5.7054 0.069 -2.53%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.415 0.44 0.51 0.40 0.49 0.53 0.50 -
P/RPS 3.43 4.22 5.09 4.63 6.30 7.85 6.63 -35.58%
P/EPS 41.24 68.44 -115.57 -37.93 -42.16 -3.38 -3.47 -
EY 2.42 1.46 -0.87 -2.64 -2.37 -29.56 -28.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.84 5.25 4.46 5.63 0.06 4.89 -9.22%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 21/02/22 15/11/21 13/08/21 25/05/21 01/03/21 26/11/20 -
Price 0.365 0.415 0.53 0.47 0.48 0.465 0.49 -
P/RPS 3.02 3.98 5.29 5.44 6.17 6.89 6.50 -40.04%
P/EPS 36.27 64.55 -120.10 -44.57 -41.30 -2.97 -3.40 -
EY 2.76 1.55 -0.83 -2.24 -2.42 -33.70 -29.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 4.57 5.45 5.24 5.51 0.06 4.79 -15.52%

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