[BRAHIMS] QoQ 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- 18.91%
YoY- 260.69%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 92,336 92,473 109,120 100,082 98,248 87,379 54,474 42.30%
PBT 6,436 11,595 22,187 16,525 15,186 4,902 9,889 -24.95%
Tax -2,547 -4,170 -5,140 -5,667 -5,318 -3,627 -3,068 -11.69%
NP 3,889 7,425 17,047 10,858 9,868 1,275 6,821 -31.31%
-
NP to SH 1,562 4,157 12,685 6,496 5,463 -1,774 4,116 -47.67%
-
Tax Rate 39.57% 35.96% 23.17% 34.29% 35.02% 73.99% 31.02% -
Total Cost 88,447 85,048 92,073 89,224 88,380 86,104 47,653 51.20%
-
Net Worth 283,542 273,518 254,854 232,746 254,500 214,805 216,953 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 283,542 273,518 254,854 232,746 254,500 214,805 216,953 19.59%
NOSH 236,285 236,285 225,534 225,545 214,805 214,805 214,805 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 4.21% 8.03% 15.62% 10.85% 10.04% 1.46% 12.52% -
ROE 0.55% 1.52% 4.98% 2.79% 2.15% -0.83% 1.90% -
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 39.08 40.57 48.38 46.44 45.74 40.68 25.36 33.52%
EPS 0.66 1.82 5.25 3.01 2.54 -0.83 1.92 -51.02%
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 30.06 30.10 35.52 32.58 31.98 28.45 17.73 42.32%
EPS 0.51 1.35 4.13 2.11 1.78 -0.58 1.34 -47.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.8904 0.8297 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 4.63 5.96 3.80 2.95 2.06 1.97 4.02 9.90%
P/EPS 273.80 132.69 32.71 45.45 36.96 -96.87 53.23 198.87%
EY 0.37 0.75 3.06 2.20 2.71 -1.03 1.88 -66.26%
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 3.79 4.26 4.98 3.23 2.54 2.78 3.15 13.16%
P/EPS 223.88 94.86 42.85 49.76 45.61 -136.83 41.75 207.30%
EY 0.45 1.05 2.33 2.01 2.19 -0.73 2.40 -67.34%
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