[BRAHIMS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 357.46%
YoY- 170.24%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 169,418 165,651 159,692 156,741 149,009 146,471 140,773 13.13%
PBT 17,357 15,511 13,797 11,177 9,643 7,666 3,586 185.86%
Tax -7,460 -6,764 -6,124 -5,199 -7,346 -6,828 -6,082 14.57%
NP 9,897 8,747 7,673 5,978 2,297 838 -2,496 -
-
NP to SH 4,758 4,011 3,365 2,882 630 -345 -2,940 -
-
Tax Rate 42.98% 43.61% 44.39% 46.52% 76.18% 89.07% 169.60% -
Total Cost 159,521 156,904 152,019 150,763 146,712 145,633 143,269 7.41%
-
Net Worth 157,672 155,722 325,390 150,315 165,397 162,678 158,199 -0.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 157,672 155,722 325,390 150,315 165,397 162,678 158,199 -0.22%
NOSH 179,172 178,990 378,360 176,842 179,780 178,767 188,333 -3.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.84% 5.28% 4.80% 3.81% 1.54% 0.57% -1.77% -
ROE 3.02% 2.58% 1.03% 1.92% 0.38% -0.21% -1.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.56 92.55 42.21 88.63 82.88 81.93 74.75 16.95%
EPS 2.66 2.24 0.89 1.63 0.35 -0.19 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.86 0.85 0.92 0.91 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 176,842
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.15 53.93 51.99 51.03 48.51 47.68 45.83 13.12%
EPS 1.55 1.31 1.10 0.94 0.21 -0.11 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5133 0.507 1.0593 0.4894 0.5385 0.5296 0.515 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.48 0.38 0.34 0.42 0.47 0.34 0.38 -
P/RPS 0.51 0.41 0.81 0.47 0.57 0.41 0.51 0.00%
P/EPS 18.08 16.96 38.23 25.77 134.12 -176.18 -24.34 -
EY 5.53 5.90 2.62 3.88 0.75 -0.57 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.40 0.49 0.51 0.37 0.45 14.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 25/05/09 -
Price 0.51 0.51 0.36 0.40 0.49 0.37 0.48 -
P/RPS 0.54 0.55 0.85 0.45 0.59 0.45 0.64 -10.69%
P/EPS 19.21 22.76 40.48 24.54 139.83 -191.72 -30.75 -
EY 5.21 4.39 2.47 4.07 0.72 -0.52 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.42 0.47 0.53 0.41 0.57 1.16%

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