[BRAHIMS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 128.54%
YoY- 139.58%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 100,082 98,248 87,379 54,474 2,728 2,471 2,196 1172.93%
PBT 16,525 15,186 4,902 9,889 1,772 1,400 663 751.60%
Tax -5,667 -5,318 -3,627 -3,068 0 0 0 -
NP 10,858 9,868 1,275 6,821 1,772 1,400 663 543.80%
-
NP to SH 6,496 5,463 -1,774 4,116 1,801 1,400 663 357.24%
-
Tax Rate 34.29% 35.02% 73.99% 31.02% 0.00% 0.00% 0.00% -
Total Cost 89,224 88,380 86,104 47,653 956 1,071 1,533 1398.14%
-
Net Worth 232,746 254,500 214,805 216,953 207,856 191,307 172,559 22.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 232,746 254,500 214,805 216,953 207,856 191,307 172,559 22.05%
NOSH 225,545 214,805 214,805 214,805 211,882 197,183 179,189 16.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.85% 10.04% 1.46% 12.52% 64.96% 56.66% 30.19% -
ROE 2.79% 2.15% -0.83% 1.90% 0.87% 0.73% 0.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.44 45.74 40.68 25.36 1.29 1.25 1.23 1022.96%
EPS 3.01 2.54 -0.83 1.92 0.85 0.71 0.37 303.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.1848 1.00 1.01 0.981 0.9702 0.963 7.93%
Adjusted Per Share Value based on latest NOSH - 214,805
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.58 31.98 28.45 17.73 0.89 0.80 0.71 1178.74%
EPS 2.11 1.78 -0.58 1.34 0.59 0.46 0.22 350.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7577 0.8285 0.6993 0.7063 0.6767 0.6228 0.5618 22.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.37 0.94 0.80 1.02 0.91 1.10 1.11 -
P/RPS 2.95 2.06 1.97 4.02 70.68 87.78 90.57 -89.77%
P/EPS 45.45 36.96 -96.87 53.23 107.06 154.93 300.00 -71.54%
EY 2.20 2.71 -1.03 1.88 0.93 0.65 0.33 253.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.79 0.80 1.01 0.93 1.13 1.15 6.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 25/05/12 -
Price 1.50 1.16 1.13 0.80 0.90 1.04 1.22 -
P/RPS 3.23 2.54 2.78 3.15 69.90 82.99 99.55 -89.80%
P/EPS 49.76 45.61 -136.83 41.75 105.88 146.48 329.73 -71.62%
EY 2.01 2.19 -0.73 2.40 0.94 0.68 0.30 254.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.98 1.13 0.79 0.92 1.07 1.27 6.19%

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