[BRAHIMS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 282.61%
YoY- 139.33%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 165,651 159,692 156,741 149,009 146,471 140,773 107,591 33.44%
PBT 15,511 13,797 11,177 9,643 7,666 3,586 1,692 339.80%
Tax -6,764 -6,124 -5,199 -7,346 -6,828 -6,082 -5,351 16.95%
NP 8,747 7,673 5,978 2,297 838 -2,496 -3,659 -
-
NP to SH 4,011 3,365 2,882 630 -345 -2,940 -4,103 -
-
Tax Rate 43.61% 44.39% 46.52% 76.18% 89.07% 169.60% 316.25% -
Total Cost 156,904 152,019 150,763 146,712 145,633 143,269 111,250 25.84%
-
Net Worth 155,722 325,390 150,315 165,397 162,678 158,199 166,399 -4.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 155,722 325,390 150,315 165,397 162,678 158,199 166,399 -4.33%
NOSH 178,990 378,360 176,842 179,780 178,767 188,333 148,571 13.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.28% 4.80% 3.81% 1.54% 0.57% -1.77% -3.40% -
ROE 2.58% 1.03% 1.92% 0.38% -0.21% -1.86% -2.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 92.55 42.21 88.63 82.88 81.93 74.75 72.42 17.81%
EPS 2.24 0.89 1.63 0.35 -0.19 -1.56 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.85 0.92 0.91 0.84 1.12 -15.53%
Adjusted Per Share Value based on latest NOSH - 179,780
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.93 51.99 51.03 48.51 47.68 45.83 35.03 33.43%
EPS 1.31 1.10 0.94 0.21 -0.11 -0.96 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 1.0593 0.4894 0.5385 0.5296 0.515 0.5417 -4.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.34 0.42 0.47 0.34 0.38 0.54 -
P/RPS 0.41 0.81 0.47 0.57 0.41 0.51 0.75 -33.21%
P/EPS 16.96 38.23 25.77 134.12 -176.18 -24.34 -19.55 -
EY 5.90 2.62 3.88 0.75 -0.57 -4.11 -5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.49 0.51 0.37 0.45 0.48 -5.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 -
Price 0.51 0.36 0.40 0.49 0.37 0.48 0.39 -
P/RPS 0.55 0.85 0.45 0.59 0.45 0.64 0.54 1.23%
P/EPS 22.76 40.48 24.54 139.83 -191.72 -30.75 -14.12 -
EY 4.39 2.47 4.07 0.72 -0.52 -3.25 -7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.47 0.53 0.41 0.57 0.35 41.77%

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