[BRAHIMS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.7%
YoY- 127.34%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 179,601 174,802 171,694 165,810 169,418 165,651 159,692 8.13%
PBT 20,785 22,535 21,480 19,638 17,357 15,511 13,797 31.38%
Tax -6,657 -8,097 -7,722 -7,395 -7,460 -6,764 -6,124 5.71%
NP 14,128 14,438 13,758 12,243 9,897 8,747 7,673 50.16%
-
NP to SH 8,041 8,452 7,795 6,552 4,758 4,011 3,365 78.64%
-
Tax Rate 32.03% 35.93% 35.95% 37.66% 42.98% 43.61% 44.39% -
Total Cost 165,473 160,364 157,936 153,567 159,521 156,904 152,019 5.81%
-
Net Worth 166,436 164,339 160,694 160,714 157,672 155,722 325,390 -36.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 166,436 164,339 160,694 160,714 157,672 155,722 325,390 -36.01%
NOSH 179,272 178,630 178,549 178,571 179,172 178,990 378,360 -39.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.87% 8.26% 8.01% 7.38% 5.84% 5.28% 4.80% -
ROE 4.83% 5.14% 4.85% 4.08% 3.02% 2.58% 1.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 100.18 97.86 96.16 92.85 94.56 92.55 42.21 77.83%
EPS 4.49 4.73 4.37 3.67 2.66 2.24 0.89 193.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.92 0.90 0.90 0.88 0.87 0.86 5.22%
Adjusted Per Share Value based on latest NOSH - 178,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 58.47 56.91 55.90 53.98 55.15 53.93 51.99 8.13%
EPS 2.62 2.75 2.54 2.13 1.55 1.31 1.10 78.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5418 0.535 0.5231 0.5232 0.5133 0.507 1.0593 -36.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.43 0.445 0.475 0.48 0.38 0.34 -
P/RPS 0.44 0.44 0.46 0.51 0.51 0.41 0.81 -33.40%
P/EPS 9.81 9.09 10.19 12.95 18.08 16.96 38.23 -59.58%
EY 10.19 11.00 9.81 7.72 5.53 5.90 2.62 147.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.53 0.55 0.44 0.40 11.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.40 0.44 0.47 0.46 0.51 0.51 0.36 -
P/RPS 0.40 0.45 0.49 0.50 0.54 0.55 0.85 -39.47%
P/EPS 8.92 9.30 10.77 12.54 19.21 22.76 40.48 -63.48%
EY 11.21 10.75 9.29 7.98 5.21 4.39 2.47 173.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.52 0.51 0.58 0.59 0.42 1.57%

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