[BRAHIMS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.81%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 180,850 177,932 165,810 164,809 162,866 154,396 156,741 10.03%
PBT 24,058 23,224 19,638 20,228 18,264 15,856 11,177 66.94%
Tax -8,240 -7,932 -7,395 -7,316 -6,836 -6,624 -5,199 36.05%
NP 15,818 15,292 12,243 12,912 11,428 9,232 5,978 91.64%
-
NP to SH 9,894 9,356 6,552 7,240 6,094 9,232 2,382 159.07%
-
Tax Rate 34.25% 34.15% 37.66% 36.17% 37.43% 41.78% 46.52% -
Total Cost 165,032 162,640 153,567 151,897 151,438 145,164 150,763 6.23%
-
Net Worth 164,900 160,694 161,197 157,702 155,934 325,390 152,233 5.48%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 164,900 160,694 161,197 157,702 155,934 325,390 152,233 5.48%
NOSH 179,239 178,549 179,108 179,207 179,235 378,360 179,097 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.75% 8.59% 7.38% 7.83% 7.02% 5.98% 3.81% -
ROE 6.00% 5.82% 4.06% 4.59% 3.91% 2.84% 1.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 100.90 99.65 92.58 91.97 90.87 40.81 87.52 9.97%
EPS 5.52 5.24 3.66 4.04 3.40 2.44 1.33 158.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.90 0.88 0.87 0.86 0.85 5.43%
Adjusted Per Share Value based on latest NOSH - 179,172
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.88 57.93 53.98 53.65 53.02 50.26 51.03 10.03%
EPS 3.22 3.05 2.13 2.36 1.98 3.01 0.78 158.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5368 0.5231 0.5248 0.5134 0.5076 1.0593 0.4956 5.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.445 0.475 0.48 0.38 0.34 0.42 -
P/RPS 0.43 0.45 0.51 0.52 0.42 0.83 0.48 -7.08%
P/EPS 7.79 8.49 12.98 11.88 11.18 13.93 31.58 -60.76%
EY 12.84 11.78 7.70 8.42 8.95 7.18 3.17 154.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.55 0.44 0.40 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.44 0.47 0.46 0.51 0.51 0.36 0.40 -
P/RPS 0.44 0.47 0.50 0.55 0.56 0.88 0.46 -2.92%
P/EPS 7.97 8.97 12.57 12.62 15.00 14.75 30.08 -58.84%
EY 12.55 11.15 7.95 7.92 6.67 6.78 3.33 142.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.51 0.58 0.59 0.42 0.47 1.41%

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