[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.5%
YoY- 175.06%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 183,197 180,850 177,932 165,810 164,809 162,866 154,396 12.06%
PBT 21,757 24,058 23,224 19,638 20,228 18,264 15,856 23.45%
Tax -6,332 -8,240 -7,932 -7,395 -7,316 -6,836 -6,624 -2.95%
NP 15,425 15,818 15,292 12,243 12,912 11,428 9,232 40.76%
-
NP to SH 9,225 9,894 9,356 6,552 7,240 6,094 9,232 -0.05%
-
Tax Rate 29.10% 34.25% 34.15% 37.66% 36.17% 37.43% 41.78% -
Total Cost 167,772 165,032 162,640 153,567 151,897 151,438 145,164 10.12%
-
Net Worth 165,984 164,900 160,694 161,197 157,702 155,934 325,390 -36.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 165,984 164,900 160,694 161,197 157,702 155,934 325,390 -36.13%
NOSH 178,785 179,239 178,549 179,108 179,207 179,235 378,360 -39.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.42% 8.75% 8.59% 7.38% 7.83% 7.02% 5.98% -
ROE 5.56% 6.00% 5.82% 4.06% 4.59% 3.91% 2.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 102.47 100.90 99.65 92.58 91.97 90.87 40.81 84.63%
EPS 5.16 5.52 5.24 3.66 4.04 3.40 2.44 64.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.92 0.90 0.90 0.88 0.87 0.86 5.22%
Adjusted Per Share Value based on latest NOSH - 178,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.64 58.88 57.93 53.98 53.65 53.02 50.26 12.07%
EPS 3.00 3.22 3.05 2.13 2.36 1.98 3.01 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5404 0.5368 0.5231 0.5248 0.5134 0.5076 1.0593 -36.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.43 0.445 0.475 0.48 0.38 0.34 -
P/RPS 0.43 0.43 0.45 0.51 0.52 0.42 0.83 -35.46%
P/EPS 8.53 7.79 8.49 12.98 11.88 11.18 13.93 -27.86%
EY 11.73 12.84 11.78 7.70 8.42 8.95 7.18 38.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.53 0.55 0.44 0.40 11.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.40 0.44 0.47 0.46 0.51 0.51 0.36 -
P/RPS 0.39 0.44 0.47 0.50 0.55 0.56 0.88 -41.84%
P/EPS 7.75 7.97 8.97 12.57 12.62 15.00 14.75 -34.86%
EY 12.90 12.55 11.15 7.95 7.92 6.67 6.78 53.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.52 0.51 0.58 0.59 0.42 1.57%

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