Highlights

[BAHVEST] QoQ TTM Result on 2020-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -3.72%    YoY -     -1,389.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 92,674 85,310 95,131 107,385 105,655 92,874 65,052 26.53%
  QoQ % 8.63% -10.32% -11.41% 1.64% 13.76% 42.77% -
  Horiz. % 142.46% 131.14% 146.24% 165.08% 162.42% 142.77% 100.00%
PBT -191,359 -192,119 -186,260 15,180 18,876 12,961 4,380 -
  QoQ % 0.40% -3.15% -1,327.01% -19.58% 45.64% 195.91% -
  Horiz. % -4,368.93% -4,386.28% -4,252.51% 346.58% 430.96% 295.91% 100.00%
Tax 14,098 14,597 15,106 -3,199 270 810 1,170 423.21%
  QoQ % -3.42% -3.37% 572.21% -1,284.81% -66.67% -30.77% -
  Horiz. % 1,204.96% 1,247.61% 1,291.11% -273.42% 23.08% 69.23% 100.00%
NP -177,261 -177,522 -171,154 11,981 19,146 13,771 5,550 -
  QoQ % 0.15% -3.72% -1,528.55% -37.42% 39.03% 148.13% -
  Horiz. % -3,193.89% -3,198.59% -3,083.86% 215.87% 344.97% 248.13% 100.00%
NP to SH -177,261 -177,522 -171,154 11,981 19,146 13,771 5,550 -
  QoQ % 0.15% -3.72% -1,528.55% -37.42% 39.03% 148.13% -
  Horiz. % -3,193.89% -3,198.59% -3,083.86% 215.87% 344.97% 248.13% 100.00%
Tax Rate - % - % - % 21.07 % -1.43 % -6.25 % -26.71 % -
  QoQ % 0.00% 0.00% 0.00% 1,573.43% 77.12% 76.60% -
  Horiz. % 0.00% 0.00% 0.00% -78.88% 5.35% 23.40% 100.00%
Total Cost 269,935 262,832 266,285 95,404 86,509 79,103 59,502 173.29%
  QoQ % 2.70% -1.30% 179.11% 10.28% 9.36% 32.94% -
  Horiz. % 453.66% 441.72% 447.52% 160.34% 145.39% 132.94% 100.00%
Net Worth 125,600 122,205 129,734 304,276 310,369 308,857 459,947 -57.81%
  QoQ % 2.78% -5.80% -57.36% -1.96% 0.49% -32.85% -
  Horiz. % 27.31% 26.57% 28.21% 66.15% 67.48% 67.15% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 125,600 122,205 129,734 304,276 310,369 308,857 459,947 -57.81%
  QoQ % 2.78% -5.80% -57.36% -1.96% 0.49% -32.85% -
  Horiz. % 27.31% 26.57% 28.21% 66.15% 67.48% 67.15% 100.00%
NOSH 1,228,969 1,225,732 1,225,062 1,224,945 1,224,819 1,223,682 1,221,964 0.38%
  QoQ % 0.26% 0.05% 0.01% 0.01% 0.09% 0.14% -
  Horiz. % 100.57% 100.31% 100.25% 100.24% 100.23% 100.14% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -191.27 % -208.09 % -179.91 % 11.16 % 18.12 % 14.83 % 8.53 % -
  QoQ % 8.08% -15.66% -1,712.10% -38.41% 22.18% 73.86% -
  Horiz. % -2,242.32% -2,439.51% -2,109.14% 130.83% 212.43% 173.86% 100.00%
ROE -141.13 % -145.27 % -131.93 % 3.94 % 6.17 % 4.46 % 1.21 % -
  QoQ % 2.85% -10.11% -3,448.48% -36.14% 38.34% 268.60% -
  Horiz. % -11,663.64% -12,005.79% -10,903.30% 325.62% 509.92% 368.60% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.54 6.96 7.77 8.77 8.63 7.59 5.32 26.09%
  QoQ % 8.33% -10.42% -11.40% 1.62% 13.70% 42.67% -
  Horiz. % 141.73% 130.83% 146.05% 164.85% 162.22% 142.67% 100.00%
EPS -14.42 -14.48 -13.97 0.98 1.56 1.13 0.45 -
  QoQ % 0.41% -3.65% -1,525.51% -37.18% 38.05% 151.11% -
  Horiz. % -3,204.44% -3,217.78% -3,104.44% 217.78% 346.67% 251.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1022 0.0997 0.1059 0.2484 0.2534 0.2524 0.3764 -57.97%
  QoQ % 2.51% -5.85% -57.37% -1.97% 0.40% -32.94% -
  Horiz. % 27.15% 26.49% 28.13% 65.99% 67.32% 67.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.53 6.93 7.73 8.72 8.58 7.54 5.28 26.62%
  QoQ % 8.66% -10.35% -11.35% 1.63% 13.79% 42.80% -
  Horiz. % 142.61% 131.25% 146.40% 165.15% 162.50% 142.80% 100.00%
EPS -14.40 -14.42 -13.90 0.97 1.55 1.12 0.45 -
  QoQ % 0.14% -3.74% -1,532.99% -37.42% 38.39% 148.89% -
  Horiz. % -3,200.00% -3,204.44% -3,088.89% 215.56% 344.44% 248.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1020 0.0992 0.1054 0.2471 0.2521 0.2508 0.3735 -57.81%
  QoQ % 2.82% -5.88% -57.35% -1.98% 0.52% -32.85% -
  Horiz. % 27.31% 26.56% 28.22% 66.16% 67.50% 67.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5000 0.3850 0.2850 0.5000 0.5100 0.6600 0.6900 -
P/RPS 6.63 5.53 3.67 5.70 5.91 8.70 12.96 -35.96%
  QoQ % 19.89% 50.68% -35.61% -3.55% -32.07% -32.87% -
  Horiz. % 51.16% 42.67% 28.32% 43.98% 45.60% 67.13% 100.00%
P/EPS -3.47 -2.66 -2.04 51.12 32.63 58.65 151.92 -
  QoQ % -30.45% -30.39% -103.99% 56.67% -44.36% -61.39% -
  Horiz. % -2.28% -1.75% -1.34% 33.65% 21.48% 38.61% 100.00%
EY -28.85 -37.62 -49.02 1.96 3.07 1.71 0.66 -
  QoQ % 23.31% 23.26% -2,601.02% -36.16% 79.53% 159.09% -
  Horiz. % -4,371.21% -5,700.00% -7,427.27% 296.97% 465.15% 259.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.89 3.86 2.69 2.01 2.01 2.61 1.83 92.22%
  QoQ % 26.68% 43.49% 33.83% 0.00% -22.99% 42.62% -
  Horiz. % 267.21% 210.93% 146.99% 109.84% 109.84% 142.62% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 28/02/20 28/11/19 30/08/19 30/05/19 -
Price 0.4900 0.5300 0.3850 0.4550 0.4950 0.5800 0.6400 -
P/RPS 6.50 7.62 4.96 5.19 5.74 7.64 12.02 -33.55%
  QoQ % -14.70% 53.63% -4.43% -9.58% -24.87% -36.44% -
  Horiz. % 54.08% 63.39% 41.26% 43.18% 47.75% 63.56% 100.00%
P/EPS -3.40 -3.66 -2.76 46.52 31.67 51.54 140.91 -
  QoQ % 7.10% -32.61% -105.93% 46.89% -38.55% -63.42% -
  Horiz. % -2.41% -2.60% -1.96% 33.01% 22.48% 36.58% 100.00%
EY -29.44 -27.33 -36.29 2.15 3.16 1.94 0.71 -
  QoQ % -7.72% 24.69% -1,787.91% -31.96% 62.89% 173.24% -
  Horiz. % -4,146.48% -3,849.30% -5,111.27% 302.82% 445.07% 273.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.79 5.32 3.64 1.83 1.95 2.30 1.70 99.12%
  QoQ % -9.96% 46.15% 98.91% -6.15% -15.22% 35.29% -
  Horiz. % 281.76% 312.94% 214.12% 107.65% 114.71% 135.29% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS