Highlights

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

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 27-Aug-2020
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?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 85,310 92,874 13,660 30,869 27,006 18,305 20,277 27.03%
  YoY % -8.14% 579.90% -55.75% 14.30% 47.53% -9.73% -
  Horiz. % 420.72% 458.03% 67.37% 152.24% 133.19% 90.27% 100.00%
PBT -192,119 12,961 73,106 -6,297 -2,778 -3,560 -3,530 94.55%
  YoY % -1,582.29% -82.27% 1,260.97% -126.67% 21.97% -0.85% -
  Horiz. % 5,442.46% -367.17% -2,070.99% 178.39% 78.70% 100.85% 100.00%
Tax 14,597 810 -12,245 978 683 2,238 -1,011 -
  YoY % 1,702.10% 106.61% -1,352.04% 43.19% -69.48% 321.36% -
  Horiz. % -1,443.82% -80.12% 1,211.18% -96.74% -67.56% -221.36% 100.00%
NP -177,522 13,771 60,861 -5,319 -2,095 -1,322 -4,541 84.12%
  YoY % -1,389.10% -77.37% 1,244.22% -153.89% -58.47% 70.89% -
  Horiz. % 3,909.32% -303.26% -1,340.26% 117.13% 46.14% 29.11% 100.00%
NP to SH -177,522 13,771 60,861 -5,319 -2,095 -1,322 -4,541 84.12%
  YoY % -1,389.10% -77.37% 1,244.22% -153.89% -58.47% 70.89% -
  Horiz. % 3,909.32% -303.26% -1,340.26% 117.13% 46.14% 29.11% 100.00%
Tax Rate - % -6.25 % 16.75 % - % - % - % - % -
  YoY % 0.00% -137.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -37.31% 100.00% - - - -
Total Cost 262,832 79,103 -47,201 36,188 29,101 19,627 24,818 48.14%
  YoY % 232.27% 267.59% -230.43% 24.35% 48.27% -20.92% -
  Horiz. % 1,059.04% 318.73% -190.19% 145.81% 117.26% 79.08% 100.00%
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.26%
  YoY % -60.43% 1.86% 69.24% 21.82% 4.70% 13.19% -
  Horiz. % 98.47% 248.86% 244.32% 144.36% 118.50% 113.19% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.26%
  YoY % -60.43% 1.86% 69.24% 21.82% 4.70% 13.19% -
  Horiz. % 98.47% 248.86% 244.32% 144.36% 118.50% 113.19% 100.00%
NOSH 1,225,732 1,223,682 607,298 599,424 434,999 427,368 404,000 20.30%
  YoY % 0.17% 101.50% 1.31% 37.80% 1.79% 5.78% -
  Horiz. % 303.40% 302.89% 150.32% 148.37% 107.67% 105.78% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -208.09 % 14.83 % 445.54 % -17.23 % -7.76 % -7.22 % -22.39 % 44.95%
  YoY % -1,503.17% -96.67% 2,685.84% -122.04% -7.48% 67.75% -
  Horiz. % 929.39% -66.23% -1,989.91% 76.95% 34.66% 32.25% 100.00%
ROE -145.27 % 4.46 % 20.07 % -2.97 % -1.42 % -0.94 % -3.66 % 84.59%
  YoY % -3,357.18% -77.78% 775.76% -109.15% -51.06% 74.32% -
  Horiz. % 3,969.13% -121.86% -548.36% 81.15% 38.80% 25.68% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.96 7.59 2.25 5.15 6.21 4.28 5.02 5.59%
  YoY % -8.30% 237.33% -56.31% -17.07% 45.09% -14.74% -
  Horiz. % 138.65% 151.20% 44.82% 102.59% 123.71% 85.26% 100.00%
EPS -14.48 1.13 10.02 -0.89 -0.48 -0.31 -1.12 53.14%
  YoY % -1,381.42% -88.72% 1,225.84% -85.42% -54.84% 72.32% -
  Horiz. % 1,292.86% -100.89% -894.64% 79.46% 42.86% 27.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0997 0.2524 0.4993 0.2989 0.3381 0.3287 0.3072 -17.09%
  YoY % -60.50% -49.45% 67.05% -11.59% 2.86% 7.00% -
  Horiz. % 32.45% 82.16% 162.53% 97.30% 110.06% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.93 7.54 1.11 2.51 2.19 1.49 1.65 26.99%
  YoY % -8.09% 579.28% -55.78% 14.61% 46.98% -9.70% -
  Horiz. % 420.00% 456.97% 67.27% 152.12% 132.73% 90.30% 100.00%
EPS -14.42 1.12 4.94 -0.43 -0.17 -0.11 -0.37 84.03%
  YoY % -1,387.50% -77.33% 1,248.84% -152.94% -54.55% 70.27% -
  Horiz. % 3,897.30% -302.70% -1,335.14% 116.22% 45.95% 29.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0992 0.2508 0.2463 0.1455 0.1194 0.1141 0.1008 -0.27%
  YoY % -60.45% 1.83% 69.28% 21.86% 4.65% 13.19% -
  Horiz. % 98.41% 248.81% 244.35% 144.35% 118.45% 113.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3850 0.6600 1.1600 0.7550 0.7400 0.8600 0.9350 -
P/RPS 5.53 8.70 51.57 14.66 11.92 20.08 18.63 -18.31%
  YoY % -36.44% -83.13% 251.77% 22.99% -40.64% 7.78% -
  Horiz. % 29.68% 46.70% 276.81% 78.69% 63.98% 107.78% 100.00%
P/EPS -2.66 58.65 11.57 -85.08 -153.65 -278.02 -83.18 -43.63%
  YoY % -104.54% 406.91% 113.60% 44.63% 44.73% -234.24% -
  Horiz. % 3.20% -70.51% -13.91% 102.28% 184.72% 334.24% 100.00%
EY -37.62 1.71 8.64 -1.18 -0.65 -0.36 -1.20 77.48%
  YoY % -2,300.00% -80.21% 832.20% -81.54% -80.56% 70.00% -
  Horiz. % 3,135.00% -142.50% -720.00% 98.33% 54.17% 30.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.86 2.61 2.32 2.53 2.19 2.62 3.04 4.06%
  YoY % 47.89% 12.50% -8.30% 15.53% -16.41% -13.82% -
  Horiz. % 126.97% 85.86% 76.32% 83.22% 72.04% 86.18% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.5300 0.5800 1.1900 0.6750 1.1000 0.8700 0.8800 -
P/RPS 7.62 7.64 52.91 13.11 17.72 20.31 17.53 -12.95%
  YoY % -0.26% -85.56% 303.59% -26.02% -12.75% 15.86% -
  Horiz. % 43.47% 43.58% 301.83% 74.79% 101.08% 115.86% 100.00%
P/EPS -3.66 51.54 11.87 -76.07 -228.40 -281.25 -78.29 -39.95%
  YoY % -107.10% 334.20% 115.60% 66.69% 18.79% -259.24% -
  Horiz. % 4.67% -65.83% -15.16% 97.16% 291.74% 359.24% 100.00%
EY -27.33 1.94 8.42 -1.31 -0.44 -0.36 -1.28 66.48%
  YoY % -1,508.76% -76.96% 742.75% -197.73% -22.22% 71.88% -
  Horiz. % 2,135.16% -151.56% -657.81% 102.34% 34.38% 28.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.32 2.30 2.38 2.26 3.25 2.65 2.86 10.89%
  YoY % 131.30% -3.36% 5.31% -30.46% 22.64% -7.34% -
  Horiz. % 186.01% 80.42% 83.22% 79.02% 113.64% 92.66% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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