[BRAHIMS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 78.21%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 90,425 44,483 165,810 123,607 81,433 38,599 156,741 -30.76%
PBT 12,029 5,806 19,638 15,171 9,132 3,964 11,177 5.03%
Tax -4,120 -1,983 -7,395 -5,487 -3,418 -1,656 -5,199 -14.40%
NP 7,909 3,823 12,243 9,684 5,714 2,308 5,978 20.57%
-
NP to SH 4,947 2,339 6,552 5,430 3,047 2,308 2,382 62.99%
-
Tax Rate 34.25% 34.15% 37.66% 36.17% 37.43% 41.78% 46.52% -
Total Cost 82,516 40,660 153,567 113,923 75,719 36,291 150,763 -33.16%
-
Net Worth 164,900 160,694 161,197 157,702 155,934 325,390 152,233 5.48%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 164,900 160,694 161,197 157,702 155,934 325,390 152,233 5.48%
NOSH 179,239 178,549 179,108 179,207 179,235 378,360 179,097 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.75% 8.59% 7.38% 7.83% 7.02% 5.98% 3.81% -
ROE 3.00% 1.46% 4.06% 3.44% 1.95% 0.71% 1.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.45 24.91 92.58 68.97 45.43 10.20 87.52 -30.80%
EPS 2.76 1.31 3.66 3.03 1.70 0.61 1.33 62.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.90 0.88 0.87 0.86 0.85 5.43%
Adjusted Per Share Value based on latest NOSH - 179,172
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.44 14.48 53.98 40.24 26.51 12.57 51.03 -30.76%
EPS 1.61 0.76 2.13 1.77 0.99 0.75 0.78 62.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5368 0.5231 0.5248 0.5134 0.5076 1.0593 0.4956 5.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.445 0.475 0.48 0.38 0.34 0.42 -
P/RPS 0.85 1.79 0.51 0.70 0.84 3.33 0.48 46.52%
P/EPS 15.58 33.97 12.98 15.84 22.35 55.74 31.58 -37.64%
EY 6.42 2.94 7.70 6.31 4.47 1.79 3.17 60.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.55 0.44 0.40 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.44 0.47 0.46 0.51 0.51 0.36 0.40 -
P/RPS 0.87 1.89 0.50 0.74 1.12 3.53 0.46 53.11%
P/EPS 15.94 35.88 12.57 16.83 30.00 59.02 30.08 -34.59%
EY 6.27 2.79 7.95 5.94 3.33 1.69 3.33 52.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.51 0.58 0.59 0.42 0.47 1.41%

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