[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -41.5%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 164,809 162,866 154,396 156,741 147,906 145,046 142,592 10.12%
PBT 20,228 18,264 15,856 11,177 11,986 9,596 5,376 141.71%
Tax -7,316 -6,836 -6,624 -5,199 -4,300 -3,706 -2,924 84.19%
NP 12,912 11,428 9,232 5,978 7,686 5,890 2,452 202.37%
-
NP to SH 7,240 6,094 9,232 2,382 4,072 2,836 452 534.35%
-
Tax Rate 36.17% 37.43% 41.78% 46.52% 35.88% 38.62% 54.39% -
Total Cost 151,897 151,438 145,164 150,763 140,220 139,156 140,140 5.51%
-
Net Worth 157,702 155,934 325,390 152,233 164,308 163,339 158,199 -0.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 157,702 155,934 325,390 152,233 164,308 163,339 158,199 -0.20%
NOSH 179,207 179,235 378,360 179,097 178,596 179,493 188,333 -3.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.83% 7.02% 5.98% 3.81% 5.20% 4.06% 1.72% -
ROE 4.59% 3.91% 2.84% 1.56% 2.48% 1.74% 0.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.97 90.87 40.81 87.52 82.82 80.81 75.71 13.83%
EPS 4.04 3.40 2.44 1.33 2.28 1.58 0.24 555.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.86 0.85 0.92 0.91 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 176,842
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.65 53.02 50.26 51.03 48.15 47.22 46.42 10.12%
EPS 2.36 1.98 3.01 0.78 1.33 0.92 0.15 526.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5134 0.5076 1.0593 0.4956 0.5349 0.5318 0.515 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.48 0.38 0.34 0.42 0.47 0.34 0.38 -
P/RPS 0.52 0.42 0.83 0.48 0.57 0.42 0.50 2.64%
P/EPS 11.88 11.18 13.93 31.58 20.61 21.52 158.33 -82.18%
EY 8.42 8.95 7.18 3.17 4.85 4.65 0.63 462.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.40 0.49 0.51 0.37 0.45 14.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 25/05/09 -
Price 0.51 0.51 0.36 0.40 0.49 0.37 0.48 -
P/RPS 0.55 0.56 0.88 0.46 0.59 0.46 0.63 -8.64%
P/EPS 12.62 15.00 14.75 30.08 21.49 23.42 200.00 -84.12%
EY 7.92 6.67 6.78 3.33 4.65 4.27 0.50 529.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.42 0.47 0.53 0.41 0.57 1.16%

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