[BRAHIMS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.58%
YoY- 359.25%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 162,866 154,396 156,741 147,906 145,046 142,592 107,592 31.93%
PBT 18,264 15,856 11,177 11,986 9,596 5,376 1,693 390.36%
Tax -6,836 -6,624 -5,199 -4,300 -3,706 -2,924 -5,352 17.77%
NP 11,428 9,232 5,978 7,686 5,890 2,452 -3,659 -
-
NP to SH 6,094 9,232 2,382 4,072 2,836 452 -4,102 -
-
Tax Rate 37.43% 41.78% 46.52% 35.88% 38.62% 54.39% 316.13% -
Total Cost 151,438 145,164 150,763 140,220 139,156 140,140 111,251 22.89%
-
Net Worth 155,934 325,390 152,233 164,308 163,339 158,199 122,563 17.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 155,934 325,390 152,233 164,308 163,339 158,199 122,563 17.46%
NOSH 179,235 378,360 179,097 178,596 179,493 188,333 145,909 14.74%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.02% 5.98% 3.81% 5.20% 4.06% 1.72% -3.40% -
ROE 3.91% 2.84% 1.56% 2.48% 1.74% 0.29% -3.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 90.87 40.81 87.52 82.82 80.81 75.71 73.74 14.98%
EPS 3.40 2.44 1.33 2.28 1.58 0.24 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.85 0.92 0.91 0.84 0.84 2.37%
Adjusted Per Share Value based on latest NOSH - 179,780
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.02 50.26 51.03 48.15 47.22 46.42 35.03 31.92%
EPS 1.98 3.01 0.78 1.33 0.92 0.15 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 1.0593 0.4956 0.5349 0.5318 0.515 0.399 17.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.34 0.42 0.47 0.34 0.38 0.54 -
P/RPS 0.42 0.83 0.48 0.57 0.42 0.50 0.73 -30.89%
P/EPS 11.18 13.93 31.58 20.61 21.52 158.33 -19.21 -
EY 8.95 7.18 3.17 4.85 4.65 0.63 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.49 0.51 0.37 0.45 0.64 -22.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 -
Price 0.51 0.36 0.40 0.49 0.37 0.48 0.39 -
P/RPS 0.56 0.88 0.46 0.59 0.46 0.63 0.53 3.74%
P/EPS 15.00 14.75 30.08 21.49 23.42 200.00 -13.87 -
EY 6.67 6.78 3.33 4.65 4.27 0.50 -7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.47 0.53 0.41 0.57 0.46 18.10%

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