[BAHVEST] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 246.87%
YoY- 104.14%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 146,570 119,077 129,598 83,116 107,385 33,988 28,764 28.46%
PBT 37,792 -9,276 14,887 -211,864 15,180 77,172 -12,042 -
Tax -6,905 -2,222 -6,900 18,930 -3,199 -12,245 978 -
NP 30,887 -11,498 7,987 -192,934 11,981 64,927 -11,064 -
-
NP to SH 30,887 -11,498 7,987 -192,934 11,981 64,927 -11,064 -
-
Tax Rate 18.27% - 46.35% - 21.07% 15.87% - -
Total Cost 115,683 130,575 121,611 276,050 95,404 -30,939 39,828 17.82%
-
Net Worth 145,947 113,935 112,933 10,392,386 304,276 346,939 173,489 -2.62%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 145,947 113,935 112,933 10,392,386 304,276 346,939 173,489 -2.62%
NOSH 1,242,359 1,239,779 1,234,320 1,231,325 1,225,062 1,221,476 601,759 11.79%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 21.07% -9.66% 6.16% -232.13% 11.16% 191.03% -38.46% -
ROE 21.16% -10.09% 7.07% -1.86% 3.94% 18.71% -6.38% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.82 9.60 10.43 6.75 8.77 4.49 4.79 14.90%
EPS 2.49 -0.93 0.64 -15.67 0.98 8.58 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.0919 0.0909 8.44 0.2484 0.4586 0.289 -12.90%
Adjusted Per Share Value based on latest NOSH - 1,234,320
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.05 6.54 7.11 4.56 5.90 1.87 1.58 28.45%
EPS 1.70 -0.63 0.44 -10.59 0.66 3.56 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0626 0.062 5.7054 0.167 0.1905 0.0952 -2.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.58 0.215 0.44 0.53 0.50 0.40 0.65 -
P/RPS 4.91 2.24 4.22 7.85 5.70 8.90 13.57 -14.47%
P/EPS 23.28 -23.18 68.44 -3.38 51.12 4.66 -35.27 -
EY 4.29 -4.31 1.46 -29.56 1.96 21.46 -2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 2.34 4.84 0.06 2.01 0.87 2.25 12.82%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/08/24 24/08/23 21/02/22 01/03/21 28/02/20 27/02/19 27/02/18 -
Price 0.46 0.32 0.415 0.465 0.455 0.55 0.99 -
P/RPS 3.89 3.33 3.98 6.89 5.19 12.24 20.66 -22.65%
P/EPS 18.47 -34.50 64.55 -2.97 46.52 6.41 -53.72 -
EY 5.42 -2.90 1.55 -33.70 2.15 15.60 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.48 4.57 0.06 1.83 1.20 3.43 2.03%

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