[BAHVEST] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 23.01%
YoY- 176.84%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 18,694 17,943 23,569 33,862 34,439 32,926 27,920 -6.46%
PBT -712 -4,446 -13,366 9,654 4,509 2,634 6,260 -
Tax 2,238 -1,011 -1,812 -128 -1,068 -641 -590 -
NP 1,526 -5,457 -15,178 9,526 3,441 1,993 5,670 -19.64%
-
NP to SH 1,526 -5,457 -15,178 9,526 3,441 1,993 5,670 -19.64%
-
Tax Rate - - - 1.33% 23.69% 24.34% 9.42% -
Total Cost 17,168 23,400 38,747 24,336 30,998 30,933 22,250 -4.22%
-
Net Worth 14,204,128 126,660 12,026,880 8,115,066 66,634 58,181 56,351 151.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,204,128 126,660 12,026,880 8,115,066 66,634 58,181 56,351 151.22%
NOSH 424,130 408,846 397,714 352,982 328,571 329,266 329,539 4.29%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.16% -30.41% -64.40% 28.13% 9.99% 6.05% 20.31% -
ROE 0.01% -4.31% -0.13% 0.12% 5.16% 3.43% 10.06% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.41 4.39 5.93 9.59 10.48 10.00 8.47 -10.30%
EPS 0.36 -1.33 -3.82 2.70 1.05 0.61 1.72 -22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.49 0.3098 30.24 22.99 0.2028 0.1767 0.171 140.88%
Adjusted Per Share Value based on latest NOSH - 352,982
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.24 1.19 1.57 2.25 2.29 2.19 1.86 -6.53%
EPS 0.10 -0.36 -1.01 0.63 0.23 0.13 0.38 -19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4456 0.0842 7.9977 5.3964 0.0443 0.0387 0.0375 151.19%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.15 0.89 1.27 0.72 0.33 0.54 0.60 -
P/RPS 26.09 20.28 21.43 7.51 3.15 5.40 7.08 24.26%
P/EPS 319.63 -66.68 -33.28 26.68 31.51 89.21 34.87 44.64%
EY 0.31 -1.50 -3.00 3.75 3.17 1.12 2.87 -30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.87 0.04 0.03 1.63 3.06 3.51 -54.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 20/02/14 26/02/13 28/02/12 25/02/11 22/02/10 -
Price 0.87 0.935 1.21 0.80 0.34 0.56 0.56 -
P/RPS 19.74 21.30 20.42 8.34 3.24 5.60 6.61 19.99%
P/EPS 241.80 -70.05 -31.71 29.64 32.47 92.52 32.55 39.66%
EY 0.41 -1.43 -3.15 3.37 3.08 1.08 3.07 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 3.02 0.04 0.03 1.68 3.17 3.27 -54.22%

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