[BRAHIMS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 52.62%
YoY- 163.97%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 383,620 394,011 399,923 394,829 288,156 190,802 95,025 153.32%
PBT 45,903 56,743 65,493 58,800 41,594 26,841 13,055 131.05%
Tax -14,638 -17,524 -20,295 -19,752 -14,940 -9,273 -3,955 139.08%
NP 31,265 39,219 45,198 39,048 26,654 17,568 9,100 127.51%
-
NP to SH 19,415 24,900 28,801 22,870 14,985 10,290 6,227 113.27%
-
Tax Rate 31.89% 30.88% 30.99% 33.59% 35.92% 34.55% 30.29% -
Total Cost 352,355 354,792 354,725 355,781 261,502 173,234 85,925 155.97%
-
Net Worth 285,905 283,542 273,518 254,854 233,079 254,825 213,734 21.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 285,905 283,542 273,518 254,854 233,079 254,825 213,734 21.38%
NOSH 236,285 236,285 236,285 225,545 225,545 214,805 214,805 6.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.15% 9.95% 11.30% 9.89% 9.25% 9.21% 9.58% -
ROE 6.79% 8.78% 10.53% 8.97% 6.43% 4.04% 2.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 162.35 166.75 175.46 175.06 133.52 88.71 44.46 136.94%
EPS 8.22 10.54 12.64 10.14 6.94 4.78 2.91 99.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.20 1.13 1.08 1.1848 1.00 13.53%
Adjusted Per Share Value based on latest NOSH - 225,534
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.89 128.27 130.20 128.54 93.81 62.12 30.94 153.30%
EPS 6.32 8.11 9.38 7.45 4.88 3.35 2.03 113.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9308 0.9231 0.8904 0.8297 0.7588 0.8296 0.6958 21.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.26 1.81 2.42 1.84 1.37 0.94 0.80 -
P/RPS 0.78 1.09 1.38 1.05 1.03 1.06 1.80 -42.70%
P/EPS 15.33 17.18 19.15 18.15 19.73 19.65 27.46 -32.17%
EY 6.52 5.82 5.22 5.51 5.07 5.09 3.64 47.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.51 2.02 1.63 1.27 0.79 0.80 19.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 28/08/13 30/05/13 -
Price 1.49 1.48 1.73 2.41 1.50 1.16 1.13 -
P/RPS 0.92 0.89 0.99 1.38 1.12 1.31 2.54 -49.15%
P/EPS 18.13 14.04 13.69 23.77 21.60 24.25 38.79 -39.74%
EY 5.51 7.12 7.30 4.21 4.63 4.12 2.58 65.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 1.44 2.13 1.39 0.98 1.13 5.81%

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