[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 54.87%
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 380,945 371,254 349,516 196,656 9,860 9,334 8,784 1131.54%
PBT 48,817 40,176 19,608 23,241 5,113 4,126 2,652 595.92%
Tax -19,482 -17,890 -14,508 -8,749 0 0 0 -
NP 29,334 22,286 5,100 14,492 5,113 4,126 2,652 395.71%
-
NP to SH 13,580 7,378 -7,096 7,979 5,152 4,126 2,652 196.79%
-
Tax Rate 39.91% 44.53% 73.99% 37.64% 0.00% 0.00% 0.00% -
Total Cost 351,610 348,968 344,416 182,164 4,746 5,208 6,132 1383.32%
-
Net Worth 232,746 254,500 214,805 216,953 193,397 183,625 172,559 22.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 232,746 254,500 214,805 216,953 193,397 183,625 172,559 22.05%
NOSH 225,545 214,805 214,805 214,805 197,142 189,266 179,189 16.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.70% 6.00% 1.46% 7.37% 51.86% 44.20% 30.19% -
ROE 5.83% 2.90% -3.30% 3.68% 2.66% 2.25% 1.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 176.77 172.83 162.71 91.55 5.00 4.93 4.90 989.41%
EPS 6.32 3.44 -3.32 3.96 2.61 2.18 1.48 162.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.1848 1.00 1.01 0.981 0.9702 0.963 7.93%
Adjusted Per Share Value based on latest NOSH - 214,805
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 124.02 120.86 113.79 64.02 3.21 3.04 2.86 1131.46%
EPS 4.42 2.40 -2.31 2.60 1.68 1.34 0.86 197.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7577 0.8285 0.6993 0.7063 0.6296 0.5978 0.5618 22.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.37 0.94 0.80 1.02 0.91 1.10 1.11 -
P/RPS 0.78 0.54 0.49 1.11 18.19 22.30 22.64 -89.39%
P/EPS 21.74 27.37 -24.22 27.46 34.82 50.46 75.00 -56.16%
EY 4.60 3.65 -4.13 3.64 2.87 1.98 1.33 128.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.79 0.80 1.01 0.93 1.13 1.15 6.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 25/05/12 -
Price 1.50 1.16 1.13 0.80 0.90 1.04 1.22 -
P/RPS 0.85 0.67 0.69 0.87 17.99 21.09 24.89 -89.45%
P/EPS 23.80 33.77 -34.21 21.54 34.44 47.71 82.43 -56.28%
EY 4.20 2.96 -2.92 4.64 2.90 2.10 1.21 129.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.98 1.13 0.79 0.92 1.07 1.27 6.19%

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