[BRAHIMS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.51%
YoY- 334.33%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 353,572 366,000 369,618 369,892 394,829 380,945 371,254 -3.19%
PBT -34,808 31,621 36,062 46,380 58,800 48,817 40,176 -
Tax -653 -12,664 -13,434 -16,680 -19,751 -19,482 -17,890 -88.92%
NP -35,461 18,957 22,628 29,700 39,049 29,334 22,286 -
-
NP to SH -33,592 8,973 11,438 16,628 22,028 13,580 7,378 -
-
Tax Rate - 40.05% 37.25% 35.96% 33.59% 39.91% 44.53% -
Total Cost 389,033 347,042 346,990 340,192 355,780 351,610 348,968 7.49%
-
Net Worth 245,028 285,905 283,542 273,518 246,007 232,746 254,500 -2.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 245,028 285,905 283,542 273,518 246,007 232,746 254,500 -2.49%
NOSH 236,285 236,285 236,285 236,285 217,705 225,545 214,805 6.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -10.03% 5.18% 6.12% 8.03% 9.89% 7.70% 6.00% -
ROE -13.71% 3.14% 4.03% 6.08% 8.95% 5.83% 2.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 149.64 154.90 156.43 162.28 181.36 176.77 172.83 -9.13%
EPS -14.34 3.84 4.92 7.28 10.12 6.32 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.037 1.21 1.20 1.20 1.13 1.08 1.1848 -8.47%
Adjusted Per Share Value based on latest NOSH - 236,285
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.11 119.15 120.33 120.42 128.54 124.02 120.86 -3.18%
EPS -10.94 2.92 3.72 5.41 7.17 4.42 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7977 0.9308 0.9231 0.8904 0.8009 0.7577 0.8285 -2.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.32 1.26 1.81 2.42 1.84 1.37 0.94 -
P/RPS 0.88 0.81 1.16 1.49 1.01 0.78 0.54 38.35%
P/EPS -9.28 33.18 37.39 33.17 18.18 21.74 27.37 -
EY -10.77 3.01 2.67 3.01 5.50 4.60 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.04 1.51 2.02 1.63 1.27 0.79 37.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 28/08/13 -
Price 1.31 1.49 1.48 1.73 2.41 1.50 1.16 -
P/RPS 0.88 0.96 0.95 1.07 1.33 0.85 0.67 19.87%
P/EPS -9.21 39.23 30.57 23.71 23.82 23.80 33.77 -
EY -10.85 2.55 3.27 4.22 4.20 4.20 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 1.23 1.44 2.13 1.39 0.98 18.18%

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