[BRAHIMS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 176.09%
YoY- 163.59%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 184,809 92,473 394,829 285,709 185,627 87,379 196,656 -4.06%
PBT 18,031 11,595 58,800 36,613 20,088 4,902 23,241 -15.60%
Tax -6,717 -4,170 -19,751 -14,612 -8,945 -3,627 -8,749 -16.19%
NP 11,314 7,425 39,049 22,001 11,143 1,275 14,492 -15.25%
-
NP to SH 5,719 4,157 22,028 10,185 3,689 -1,774 7,979 -19.95%
-
Tax Rate 37.25% 35.96% 33.59% 39.91% 44.53% 73.99% 37.64% -
Total Cost 173,495 85,048 355,780 263,708 174,484 86,104 182,164 -3.20%
-
Net Worth 283,542 273,518 246,007 232,746 254,500 214,805 216,953 19.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 283,542 273,518 246,007 232,746 254,500 214,805 216,953 19.59%
NOSH 236,285 236,285 217,705 225,545 214,805 214,805 214,805 6.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.12% 8.03% 9.89% 7.70% 6.00% 1.46% 7.37% -
ROE 2.02% 1.52% 8.95% 4.38% 1.45% -0.83% 3.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.21 40.57 181.36 132.58 86.42 40.68 91.55 -9.99%
EPS 2.46 1.82 10.12 4.74 1.72 -0.83 3.96 -27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.13 1.08 1.1848 1.00 1.01 12.21%
Adjusted Per Share Value based on latest NOSH - 225,545
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.16 30.10 128.54 93.01 60.43 28.45 64.02 -4.07%
EPS 1.86 1.35 7.17 3.32 1.20 -0.58 2.60 -20.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.8904 0.8009 0.7577 0.8285 0.6993 0.7063 19.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.81 2.42 1.84 1.37 0.94 0.80 1.02 -
P/RPS 2.31 5.96 1.01 1.03 1.09 1.97 1.11 63.22%
P/EPS 74.78 132.69 18.18 28.99 54.73 -96.87 27.46 95.36%
EY 1.34 0.75 5.50 3.45 1.83 -1.03 3.64 -48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.02 1.63 1.27 0.79 0.80 1.01 30.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.48 1.73 2.41 1.50 1.16 1.13 0.80 -
P/RPS 1.89 4.26 1.33 1.13 1.34 2.78 0.87 67.97%
P/EPS 61.15 94.86 23.82 31.74 67.55 -136.83 21.54 100.87%
EY 1.64 1.05 4.20 3.15 1.48 -0.73 4.64 -50.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.44 2.13 1.39 0.98 1.13 0.79 34.44%

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