[BAHVEST] YoY TTM Result on 31-Dec-2022 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
10-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 54.32%
YoY- 14.46%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 112,371 160,350 106,431 85,310 92,874 13,660 30,869 21.96%
PBT 17,612 15,167 -10,106 -192,119 12,961 73,106 -6,297 -
Tax -6,115 -6,025 -2,886 14,597 810 -12,245 978 -
NP 11,497 9,142 -12,992 -177,522 13,771 60,861 -5,319 -
-
NP to SH 11,497 9,142 -12,992 -177,522 13,771 60,861 -5,319 -
-
Tax Rate 34.72% 39.72% - - -6.25% 16.75% - -
Total Cost 100,874 151,208 119,423 262,832 79,103 -47,201 36,188 17.06%
-
Net Worth 134,516 123,110 110,512 122,205 308,857 303,223 179,167 -4.30%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 134,516 123,110 110,512 122,205 308,857 303,223 179,167 -4.30%
NOSH 1,239,779 1,239,779 1,232,140 1,226,062 1,223,666 608,549 599,995 11.79%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.23% 5.70% -12.21% -208.09% 14.83% 445.54% -17.23% -
ROE 8.55% 7.43% -11.76% -145.27% 4.46% 20.07% -2.97% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.06 12.93 8.64 6.96 7.59 2.25 5.15 9.06%
EPS 0.93 0.74 -1.05 -14.48 1.13 10.02 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.0993 0.0897 0.0997 0.2524 0.4993 0.2989 -14.42%
Adjusted Per Share Value based on latest NOSH - 1,239,779
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.47 10.66 7.08 5.67 6.18 0.91 2.05 21.98%
EPS 0.76 0.61 -0.86 -11.81 0.92 4.05 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0819 0.0735 0.0813 0.2054 0.2016 0.1191 -4.29%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.50 0.305 0.40 0.385 0.66 1.16 0.755 -
P/RPS 5.52 2.36 4.63 5.53 8.70 51.57 14.66 -13.93%
P/EPS 53.92 41.36 -37.93 -2.66 58.65 11.57 -85.08 -
EY 1.85 2.42 -2.64 -37.62 1.71 8.64 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 3.07 4.46 3.86 2.61 2.32 2.53 9.65%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 10/05/23 13/08/21 27/08/20 30/08/19 29/08/18 24/08/17 -
Price 0.465 0.115 0.47 0.53 0.58 1.19 0.675 -
P/RPS 5.13 0.89 5.44 7.62 7.64 52.91 13.11 -13.42%
P/EPS 50.14 15.60 -44.57 -3.66 51.54 11.87 -76.07 -
EY 1.99 6.41 -2.24 -27.33 1.94 8.42 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 1.16 5.24 5.32 2.30 2.38 2.26 10.35%

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