[BRAHIMS] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -52.92%
YoY- 266.96%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 46,973 45,942 44,483 42,203 42,174 42,834 38,599 13.97%
PBT 4,289 6,223 5,806 4,467 6,039 5,168 3,964 5.38%
Tax -629 -2,137 -1,983 -1,908 -2,069 -1,762 -1,656 -47.52%
NP 3,660 4,086 3,823 2,559 3,970 3,406 2,308 35.94%
-
NP to SH 1,972 2,608 2,339 1,122 2,383 1,951 2,308 -9.94%
-
Tax Rate 14.67% 34.34% 34.15% 42.71% 34.26% 34.09% 41.78% -
Total Cost 43,313 41,856 40,660 39,644 38,204 39,428 36,291 12.50%
-
Net Worth 166,436 164,339 160,694 160,714 157,672 155,722 325,390 -36.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 166,436 164,339 160,694 160,714 157,672 155,722 325,390 -36.01%
NOSH 179,272 178,630 178,549 178,571 179,172 178,990 378,360 -39.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.79% 8.89% 8.59% 6.06% 9.41% 7.95% 5.98% -
ROE 1.18% 1.59% 1.46% 0.70% 1.51% 1.25% 0.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.20 25.72 24.91 23.63 23.54 23.93 10.20 87.44%
EPS 1.10 1.46 1.31 0.63 1.33 1.09 0.61 48.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.92 0.90 0.90 0.88 0.87 0.86 5.22%
Adjusted Per Share Value based on latest NOSH - 178,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.29 14.96 14.48 13.74 13.73 13.94 12.57 13.93%
EPS 0.64 0.85 0.76 0.37 0.78 0.64 0.75 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5418 0.535 0.5231 0.5232 0.5133 0.507 1.0593 -36.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.43 0.445 0.475 0.48 0.38 0.34 -
P/RPS 1.68 1.67 1.79 2.01 2.04 1.59 3.33 -36.59%
P/EPS 40.00 29.45 33.97 75.60 36.09 34.86 55.74 -19.82%
EY 2.50 3.40 2.94 1.32 2.77 2.87 1.79 24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.53 0.55 0.44 0.40 11.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.40 0.44 0.47 0.46 0.51 0.51 0.36 -
P/RPS 1.53 1.71 1.89 1.95 2.17 2.13 3.53 -42.69%
P/EPS 36.36 30.14 35.88 73.21 38.35 46.79 59.02 -27.57%
EY 2.75 3.32 2.79 1.37 2.61 2.14 1.69 38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.52 0.51 0.58 0.59 0.42 1.57%

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