[BAHVEST] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -3.39%
YoY- -64.85%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 23,569 33,862 34,439 32,926 27,920 19,472 7,694 20.49%
PBT -13,366 9,654 4,509 2,634 6,260 2,584 289 -
Tax -1,812 -128 -1,068 -641 -590 -630 -4 176.87%
NP -15,178 9,526 3,441 1,993 5,670 1,954 285 -
-
NP to SH -15,178 9,526 3,441 1,993 5,670 1,954 285 -
-
Tax Rate - 1.33% 23.69% 24.34% 9.42% 24.38% 1.38% -
Total Cost 38,747 24,336 30,998 30,933 22,250 17,518 7,409 31.71%
-
Net Worth 12,026,880 8,115,066 66,634 58,181 56,351 50,253 48,741 150.23%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 1,046 -
Div Payout % - - - - - - 367.06% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 12,026,880 8,115,066 66,634 58,181 56,351 50,253 48,741 150.23%
NOSH 397,714 352,982 328,571 329,266 329,539 326,111 330,000 3.15%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -64.40% 28.13% 9.99% 6.05% 20.31% 10.03% 3.70% -
ROE -0.13% 0.12% 5.16% 3.43% 10.06% 3.89% 0.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.93 9.59 10.48 10.00 8.47 5.97 2.33 16.83%
EPS -3.82 2.70 1.05 0.61 1.72 0.60 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 30.24 22.99 0.2028 0.1767 0.171 0.1541 0.1477 142.57%
Adjusted Per Share Value based on latest NOSH - 329,266
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.29 1.86 1.89 1.81 1.53 1.07 0.42 20.54%
EPS -0.83 0.52 0.19 0.11 0.31 0.11 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 6.6027 4.4552 0.0366 0.0319 0.0309 0.0276 0.0268 150.16%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.27 0.72 0.33 0.54 0.60 0.44 0.64 -
P/RPS 21.43 7.51 3.15 5.40 7.08 7.37 27.45 -4.03%
P/EPS -33.28 26.68 31.51 89.21 34.87 73.43 741.05 -
EY -3.00 3.75 3.17 1.12 2.87 1.36 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
P/NAPS 0.04 0.03 1.63 3.06 3.51 2.86 4.33 -54.16%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 26/02/13 28/02/12 25/02/11 22/02/10 23/02/09 25/02/08 -
Price 1.21 0.80 0.34 0.56 0.56 0.37 0.55 -
P/RPS 20.42 8.34 3.24 5.60 6.61 6.20 23.59 -2.37%
P/EPS -31.71 29.64 32.47 92.52 32.55 61.75 636.84 -
EY -3.15 3.37 3.08 1.08 3.07 1.62 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
P/NAPS 0.04 0.03 1.68 3.17 3.27 2.40 3.72 -52.98%

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