[BAHVEST] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
15-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 58.14%
YoY- 96.93%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 160,348 149,302 129,598 123,355 106,431 95,855 83,116 55.15%
PBT 22,088 22,412 14,887 -676 -10,106 -11,948 -211,864 -
Tax -9,853 -9,986 -6,900 -4,762 -2,886 -2,368 18,930 -
NP 12,235 12,426 7,987 -5,438 -12,992 -14,316 -192,934 -
-
NP to SH 12,235 12,426 7,987 -5,438 -12,992 -14,316 -192,934 -
-
Tax Rate 44.61% 44.56% 46.35% - - - - -
Total Cost 148,113 136,876 121,611 128,793 119,423 110,171 276,050 -34.04%
-
Net Worth 12,548,801 121,023 112,933 119,778 110,512 107,281 10,392,386 13.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 12,548,801 121,023 112,933 119,778 110,512 107,281 10,392,386 13.43%
NOSH 1,239,779 1,235,320 1,234,320 1,232,590 1,232,140 1,231,940 1,231,325 0.45%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.63% 8.32% 6.16% -4.41% -12.21% -14.94% -232.13% -
ROE 0.10% 10.27% 7.07% -4.54% -11.76% -13.34% -1.86% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.94 12.09 10.43 10.01 8.64 7.78 6.75 54.50%
EPS 0.99 1.01 0.64 -0.44 -1.05 -1.16 -15.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.13 0.098 0.0909 0.0972 0.0897 0.0871 8.44 12.97%
Adjusted Per Share Value based on latest NOSH - 1,232,590
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.66 9.93 8.62 8.20 7.08 6.37 5.53 55.07%
EPS 0.81 0.83 0.53 -0.36 -0.86 -0.95 -12.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3448 0.0805 0.0751 0.0797 0.0735 0.0713 6.9108 13.43%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.315 0.415 0.44 0.51 0.40 0.49 0.53 -
P/RPS 2.43 3.43 4.22 5.09 4.63 6.30 7.85 -54.33%
P/EPS 31.89 41.24 68.44 -115.57 -37.93 -42.16 -3.38 -
EY 3.14 2.42 1.46 -0.87 -2.64 -2.37 -29.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 4.23 4.84 5.25 4.46 5.63 0.06 -37.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 21/02/22 15/11/21 13/08/21 25/05/21 01/03/21 -
Price 0.335 0.365 0.415 0.53 0.47 0.48 0.465 -
P/RPS 2.59 3.02 3.98 5.29 5.44 6.17 6.89 -48.00%
P/EPS 33.92 36.27 64.55 -120.10 -44.57 -41.30 -2.97 -
EY 2.95 2.76 1.55 -0.83 -2.24 -2.42 -33.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 3.72 4.57 5.45 5.24 5.51 0.06 -37.08%

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