[BAHVEST] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 208.99%
YoY- 190.17%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 33,862 34,439 32,926 27,920 19,472 7,694 4,442 40.24%
PBT 9,654 4,509 2,634 6,260 2,584 289 744 53.23%
Tax -128 -1,068 -641 -590 -630 -4 -124 0.53%
NP 9,526 3,441 1,993 5,670 1,954 285 620 57.60%
-
NP to SH 9,526 3,441 1,993 5,670 1,954 285 620 57.60%
-
Tax Rate 1.33% 23.69% 24.34% 9.42% 24.38% 1.38% 16.67% -
Total Cost 24,336 30,998 30,933 22,250 17,518 7,409 3,822 36.10%
-
Net Worth 8,115,066 66,634 58,181 56,351 50,253 48,741 32,828 150.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 1,046 1,042 -
Div Payout % - - - - - 367.06% 168.19% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 8,115,066 66,634 58,181 56,351 50,253 48,741 32,828 150.30%
NOSH 352,982 328,571 329,266 329,539 326,111 330,000 290,000 3.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.13% 9.99% 6.05% 20.31% 10.03% 3.70% 13.96% -
ROE 0.12% 5.16% 3.43% 10.06% 3.89% 0.58% 1.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.59 10.48 10.00 8.47 5.97 2.33 1.53 35.74%
EPS 2.70 1.05 0.61 1.72 0.60 0.09 0.21 52.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.36 -
NAPS 22.99 0.2028 0.1767 0.171 0.1541 0.1477 0.1132 142.25%
Adjusted Per Share Value based on latest NOSH - 329,539
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.86 1.89 1.81 1.53 1.07 0.42 0.24 40.63%
EPS 0.52 0.19 0.11 0.31 0.11 0.02 0.03 60.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 4.4552 0.0366 0.0319 0.0309 0.0276 0.0268 0.018 150.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.72 0.33 0.54 0.60 0.44 0.64 0.25 -
P/RPS 7.51 3.15 5.40 7.08 7.37 27.45 16.32 -12.12%
P/EPS 26.68 31.51 89.21 34.87 73.43 741.05 116.94 -21.81%
EY 3.75 3.17 1.12 2.87 1.36 0.13 0.86 27.78%
DY 0.00 0.00 0.00 0.00 0.00 0.50 1.44 -
P/NAPS 0.03 1.63 3.06 3.51 2.86 4.33 2.21 -51.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 22/02/10 23/02/09 25/02/08 23/02/07 -
Price 0.80 0.34 0.56 0.56 0.37 0.55 0.29 -
P/RPS 8.34 3.24 5.60 6.61 6.20 23.59 18.93 -12.75%
P/EPS 29.64 32.47 92.52 32.55 61.75 636.84 135.65 -22.37%
EY 3.37 3.08 1.08 3.07 1.62 0.16 0.74 28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.58 1.24 -
P/NAPS 0.03 1.68 3.17 3.27 2.40 3.72 2.56 -52.30%

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