[BRAHIMS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.62%
YoY- 655.24%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 174,802 171,694 165,810 169,418 165,651 159,692 156,741 7.56%
PBT 22,535 21,480 19,638 17,357 15,511 13,797 11,177 59.80%
Tax -8,097 -7,722 -7,395 -7,460 -6,764 -6,124 -5,199 34.46%
NP 14,438 13,758 12,243 9,897 8,747 7,673 5,978 80.30%
-
NP to SH 8,452 7,795 6,552 4,758 4,011 3,365 2,882 105.28%
-
Tax Rate 35.93% 35.95% 37.66% 42.98% 43.61% 44.39% 46.52% -
Total Cost 160,364 157,936 153,567 159,521 156,904 152,019 150,763 4.21%
-
Net Worth 164,339 160,694 160,714 157,672 155,722 325,390 150,315 6.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 164,339 160,694 160,714 157,672 155,722 325,390 150,315 6.14%
NOSH 178,630 178,549 178,571 179,172 178,990 378,360 176,842 0.67%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.26% 8.01% 7.38% 5.84% 5.28% 4.80% 3.81% -
ROE 5.14% 4.85% 4.08% 3.02% 2.58% 1.03% 1.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 97.86 96.16 92.85 94.56 92.55 42.21 88.63 6.84%
EPS 4.73 4.37 3.67 2.66 2.24 0.89 1.63 103.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.90 0.88 0.87 0.86 0.85 5.43%
Adjusted Per Share Value based on latest NOSH - 179,172
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.91 55.90 53.98 55.15 53.93 51.99 51.03 7.56%
EPS 2.75 2.54 2.13 1.55 1.31 1.10 0.94 104.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5231 0.5232 0.5133 0.507 1.0593 0.4894 6.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.445 0.475 0.48 0.38 0.34 0.42 -
P/RPS 0.44 0.46 0.51 0.51 0.41 0.81 0.47 -4.31%
P/EPS 9.09 10.19 12.95 18.08 16.96 38.23 25.77 -50.17%
EY 11.00 9.81 7.72 5.53 5.90 2.62 3.88 100.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.55 0.44 0.40 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.44 0.47 0.46 0.51 0.51 0.36 0.40 -
P/RPS 0.45 0.49 0.50 0.54 0.55 0.85 0.45 0.00%
P/EPS 9.30 10.77 12.54 19.21 22.76 40.48 24.54 -47.72%
EY 10.75 9.29 7.98 5.21 4.39 2.47 4.07 91.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.51 0.58 0.59 0.42 0.47 1.41%

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