[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 62.21%
YoY- 176.07%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 366,000 369,618 369,892 394,829 380,945 371,254 349,516 3.11%
PBT 31,621 36,062 46,380 58,800 48,817 40,176 19,608 37.47%
Tax -12,664 -13,434 -16,680 -19,751 -19,482 -17,890 -14,508 -8.65%
NP 18,957 22,628 29,700 39,049 29,334 22,286 5,100 139.76%
-
NP to SH 8,973 11,438 16,628 22,028 13,580 7,378 -7,096 -
-
Tax Rate 40.05% 37.25% 35.96% 33.59% 39.91% 44.53% 73.99% -
Total Cost 347,042 346,990 340,192 355,780 351,610 348,968 344,416 0.50%
-
Net Worth 285,905 283,542 273,518 246,007 232,746 254,500 214,805 20.97%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 285,905 283,542 273,518 246,007 232,746 254,500 214,805 20.97%
NOSH 236,285 236,285 236,285 217,705 225,545 214,805 214,805 6.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.18% 6.12% 8.03% 9.89% 7.70% 6.00% 1.46% -
ROE 3.14% 4.03% 6.08% 8.95% 5.83% 2.90% -3.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 154.90 156.43 162.28 181.36 176.77 172.83 162.71 -3.22%
EPS 3.84 4.92 7.28 10.12 6.32 3.44 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.20 1.13 1.08 1.1848 1.00 13.53%
Adjusted Per Share Value based on latest NOSH - 225,534
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 119.15 120.33 120.42 128.54 124.02 120.86 113.79 3.11%
EPS 2.92 3.72 5.41 7.17 4.42 2.40 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9308 0.9231 0.8904 0.8009 0.7577 0.8285 0.6993 20.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.26 1.81 2.42 1.84 1.37 0.94 0.80 -
P/RPS 0.81 1.16 1.49 1.01 0.78 0.54 0.49 39.76%
P/EPS 33.18 37.39 33.17 18.18 21.74 27.37 -24.22 -
EY 3.01 2.67 3.01 5.50 4.60 3.65 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.51 2.02 1.63 1.27 0.79 0.80 19.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 28/08/13 30/05/13 -
Price 1.49 1.48 1.73 2.41 1.50 1.16 1.13 -
P/RPS 0.96 0.95 1.07 1.33 0.85 0.67 0.69 24.60%
P/EPS 39.23 30.57 23.71 23.82 23.80 33.77 -34.21 -
EY 2.55 3.27 4.22 4.20 4.20 2.96 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 1.44 2.13 1.39 0.98 1.13 5.81%

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