[BRAHIMS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.29%
YoY- -71.65%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 196,656 9,860 9,334 8,784 184,462 183,197 180,850 5.71%
PBT 23,241 5,113 4,126 2,652 22,814 21,757 24,058 -2.26%
Tax -8,749 0 0 0 -7,863 -6,332 -8,240 4.05%
NP 14,492 5,113 4,126 2,652 14,951 15,425 15,818 -5.64%
-
NP to SH 7,979 5,152 4,126 2,652 8,637 9,225 9,894 -13.30%
-
Tax Rate 37.64% 0.00% 0.00% 0.00% 34.47% 29.10% 34.25% -
Total Cost 182,164 4,746 5,208 6,132 169,511 167,772 165,032 6.77%
-
Net Worth 216,953 193,397 183,625 172,559 169,911 165,984 164,900 19.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,953 193,397 183,625 172,559 169,911 165,984 164,900 19.96%
NOSH 214,805 197,142 189,266 179,189 178,835 178,785 179,239 12.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.37% 51.86% 44.20% 30.19% 8.11% 8.42% 8.75% -
ROE 3.68% 2.66% 2.25% 1.54% 5.08% 5.56% 6.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 91.55 5.00 4.93 4.90 103.15 102.47 100.90 -6.24%
EPS 3.96 2.61 2.18 1.48 4.83 5.16 5.52 -19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.981 0.9702 0.963 0.9501 0.9284 0.92 6.38%
Adjusted Per Share Value based on latest NOSH - 179,189
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.02 3.21 3.04 2.86 60.05 59.64 58.88 5.71%
EPS 2.60 1.68 1.34 0.86 2.81 3.00 3.22 -13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7063 0.6296 0.5978 0.5618 0.5532 0.5404 0.5368 19.97%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.02 0.91 1.10 1.11 0.48 0.44 0.43 -
P/RPS 1.11 18.19 22.30 22.64 0.47 0.43 0.43 87.63%
P/EPS 27.46 34.82 50.46 75.00 9.94 8.53 7.79 130.73%
EY 3.64 2.87 1.98 1.33 10.06 11.73 12.84 -56.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 1.13 1.15 0.51 0.47 0.47 66.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 17/08/12 25/05/12 27/02/12 22/11/11 19/08/11 -
Price 0.80 0.90 1.04 1.22 1.13 0.40 0.44 -
P/RPS 0.87 17.99 21.09 24.89 1.10 0.39 0.44 57.21%
P/EPS 21.54 34.44 47.71 82.43 23.40 7.75 7.97 93.44%
EY 4.64 2.90 2.10 1.21 4.27 12.90 12.55 -48.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 1.07 1.27 1.19 0.43 0.48 39.18%

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