[BRAHIMS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 42.8%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 184,462 183,197 180,850 177,932 165,810 164,809 162,866 8.63%
PBT 22,814 21,757 24,058 23,224 19,638 20,228 18,264 15.93%
Tax -7,863 -6,332 -8,240 -7,932 -7,395 -7,316 -6,836 9.75%
NP 14,951 15,425 15,818 15,292 12,243 12,912 11,428 19.56%
-
NP to SH 8,637 9,225 9,894 9,356 6,552 7,240 6,094 26.09%
-
Tax Rate 34.47% 29.10% 34.25% 34.15% 37.66% 36.17% 37.43% -
Total Cost 169,511 167,772 165,032 162,640 153,567 151,897 151,438 7.78%
-
Net Worth 169,911 165,984 164,900 160,694 161,197 157,702 155,934 5.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 169,911 165,984 164,900 160,694 161,197 157,702 155,934 5.87%
NOSH 178,835 178,785 179,239 178,549 179,108 179,207 179,235 -0.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.11% 8.42% 8.75% 8.59% 7.38% 7.83% 7.02% -
ROE 5.08% 5.56% 6.00% 5.82% 4.06% 4.59% 3.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.15 102.47 100.90 99.65 92.58 91.97 90.87 8.79%
EPS 4.83 5.16 5.52 5.24 3.66 4.04 3.40 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9284 0.92 0.90 0.90 0.88 0.87 6.03%
Adjusted Per Share Value based on latest NOSH - 178,549
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.05 59.64 58.88 57.93 53.98 53.65 53.02 8.63%
EPS 2.81 3.00 3.22 3.05 2.13 2.36 1.98 26.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5532 0.5404 0.5368 0.5231 0.5248 0.5134 0.5076 5.88%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.44 0.43 0.445 0.475 0.48 0.38 -
P/RPS 0.47 0.43 0.43 0.45 0.51 0.52 0.42 7.76%
P/EPS 9.94 8.53 7.79 8.49 12.98 11.88 11.18 -7.51%
EY 10.06 11.73 12.84 11.78 7.70 8.42 8.95 8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.47 0.49 0.53 0.55 0.44 10.31%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 -
Price 1.13 0.40 0.44 0.47 0.46 0.51 0.51 -
P/RPS 1.10 0.39 0.44 0.47 0.50 0.55 0.56 56.65%
P/EPS 23.40 7.75 7.97 8.97 12.57 12.62 15.00 34.39%
EY 4.27 12.90 12.55 11.15 7.95 7.92 6.67 -25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.43 0.48 0.52 0.51 0.58 0.59 59.43%

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