[BRAHIMS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.76%
YoY- 27.42%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,334 8,784 184,462 183,197 180,850 177,932 165,810 -85.33%
PBT 4,126 2,652 22,814 21,757 24,058 23,224 19,638 -64.69%
Tax 0 0 -7,863 -6,332 -8,240 -7,932 -7,395 -
NP 4,126 2,652 14,951 15,425 15,818 15,292 12,243 -51.60%
-
NP to SH 4,126 2,652 8,637 9,225 9,894 9,356 6,552 -26.55%
-
Tax Rate 0.00% 0.00% 34.47% 29.10% 34.25% 34.15% 37.66% -
Total Cost 5,208 6,132 169,511 167,772 165,032 162,640 153,567 -89.54%
-
Net Worth 183,625 172,559 169,911 165,984 164,900 160,694 161,197 9.08%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 183,625 172,559 169,911 165,984 164,900 160,694 161,197 9.08%
NOSH 189,266 179,189 178,835 178,785 179,239 178,549 179,108 3.74%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 44.20% 30.19% 8.11% 8.42% 8.75% 8.59% 7.38% -
ROE 2.25% 1.54% 5.08% 5.56% 6.00% 5.82% 4.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.93 4.90 103.15 102.47 100.90 99.65 92.58 -85.87%
EPS 2.18 1.48 4.83 5.16 5.52 5.24 3.66 -29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9702 0.963 0.9501 0.9284 0.92 0.90 0.90 5.13%
Adjusted Per Share Value based on latest NOSH - 179,272
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.04 2.86 60.05 59.64 58.88 57.93 53.98 -85.33%
EPS 1.34 0.86 2.81 3.00 3.22 3.05 2.13 -26.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5978 0.5618 0.5532 0.5404 0.5368 0.5231 0.5248 9.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.10 1.11 0.48 0.44 0.43 0.445 0.475 -
P/RPS 22.30 22.64 0.47 0.43 0.43 0.45 0.51 1144.00%
P/EPS 50.46 75.00 9.94 8.53 7.79 8.49 12.98 147.44%
EY 1.98 1.33 10.06 11.73 12.84 11.78 7.70 -59.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 0.51 0.47 0.47 0.49 0.53 65.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 25/05/12 27/02/12 22/11/11 19/08/11 13/05/11 25/02/11 -
Price 1.04 1.22 1.13 0.40 0.44 0.47 0.46 -
P/RPS 21.09 24.89 1.10 0.39 0.44 0.47 0.50 1114.49%
P/EPS 47.71 82.43 23.40 7.75 7.97 8.97 12.57 143.52%
EY 2.10 1.21 4.27 12.90 12.55 11.15 7.95 -58.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.27 1.19 0.43 0.48 0.52 0.51 63.96%

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