[BRAHIMS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.86%
YoY- 69.0%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 98,704 142,175 184,462 179,601 174,802 171,694 165,810 -29.25%
PBT 12,848 17,671 22,814 20,785 22,535 21,480 19,638 -24.65%
Tax -3,743 -5,880 -7,863 -6,657 -8,097 -7,722 -7,395 -36.51%
NP 9,105 11,791 14,951 14,128 14,438 13,758 12,243 -17.93%
-
NP to SH 5,753 6,961 8,637 8,041 8,452 7,795 6,552 -8.31%
-
Tax Rate 29.13% 33.27% 34.47% 32.03% 35.93% 35.95% 37.66% -
Total Cost 89,599 130,384 169,511 165,473 160,364 157,936 153,567 -30.19%
-
Net Worth 191,307 172,559 170,047 166,436 164,339 160,694 160,714 12.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 191,307 172,559 170,047 166,436 164,339 160,694 160,714 12.33%
NOSH 197,183 179,189 178,978 179,272 178,630 178,549 178,571 6.83%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.22% 8.29% 8.11% 7.87% 8.26% 8.01% 7.38% -
ROE 3.01% 4.03% 5.08% 4.83% 5.14% 4.85% 4.08% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 50.06 79.34 103.06 100.18 97.86 96.16 92.85 -33.78%
EPS 2.92 3.88 4.83 4.49 4.73 4.37 3.67 -14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9702 0.963 0.9501 0.9284 0.92 0.90 0.90 5.13%
Adjusted Per Share Value based on latest NOSH - 179,272
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.13 46.29 60.05 58.47 56.91 55.90 53.98 -29.26%
EPS 1.87 2.27 2.81 2.62 2.75 2.54 2.13 -8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6228 0.5618 0.5536 0.5418 0.535 0.5231 0.5232 12.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.10 1.11 0.48 0.44 0.43 0.445 0.475 -
P/RPS 2.20 1.40 0.47 0.44 0.44 0.46 0.51 165.22%
P/EPS 37.70 28.57 9.95 9.81 9.09 10.19 12.95 104.01%
EY 2.65 3.50 10.05 10.19 11.00 9.81 7.72 -51.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 0.51 0.47 0.47 0.49 0.53 65.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 25/05/12 27/02/12 22/11/11 19/08/11 13/05/11 25/02/11 -
Price 1.04 1.22 1.13 0.40 0.44 0.47 0.46 -
P/RPS 2.08 1.54 1.10 0.40 0.45 0.49 0.50 158.88%
P/EPS 35.65 31.41 23.42 8.92 9.30 10.77 12.54 100.80%
EY 2.81 3.18 4.27 11.21 10.75 9.29 7.98 -50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.27 1.19 0.43 0.48 0.52 0.51 63.96%

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