[BRAHIMS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 16.76%
YoY- 214.46%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 165,810 169,418 165,651 159,692 156,741 149,009 146,471 8.59%
PBT 19,638 17,357 15,511 13,797 11,177 9,643 7,666 86.89%
Tax -7,395 -7,460 -6,764 -6,124 -5,199 -7,346 -6,828 5.44%
NP 12,243 9,897 8,747 7,673 5,978 2,297 838 494.71%
-
NP to SH 6,552 4,758 4,011 3,365 2,882 630 -345 -
-
Tax Rate 37.66% 42.98% 43.61% 44.39% 46.52% 76.18% 89.07% -
Total Cost 153,567 159,521 156,904 152,019 150,763 146,712 145,633 3.58%
-
Net Worth 160,714 157,672 155,722 325,390 150,315 165,397 162,678 -0.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 160,714 157,672 155,722 325,390 150,315 165,397 162,678 -0.80%
NOSH 178,571 179,172 178,990 378,360 176,842 179,780 178,767 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.38% 5.84% 5.28% 4.80% 3.81% 1.54% 0.57% -
ROE 4.08% 3.02% 2.58% 1.03% 1.92% 0.38% -0.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 92.85 94.56 92.55 42.21 88.63 82.88 81.93 8.67%
EPS 3.67 2.66 2.24 0.89 1.63 0.35 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.87 0.86 0.85 0.92 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 378,360
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.98 55.15 53.93 51.99 51.03 48.51 47.68 8.60%
EPS 2.13 1.55 1.31 1.10 0.94 0.21 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5232 0.5133 0.507 1.0593 0.4894 0.5385 0.5296 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.475 0.48 0.38 0.34 0.42 0.47 0.34 -
P/RPS 0.51 0.51 0.41 0.81 0.47 0.57 0.41 15.61%
P/EPS 12.95 18.08 16.96 38.23 25.77 134.12 -176.18 -
EY 7.72 5.53 5.90 2.62 3.88 0.75 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.44 0.40 0.49 0.51 0.37 26.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 -
Price 0.46 0.51 0.51 0.36 0.40 0.49 0.37 -
P/RPS 0.50 0.54 0.55 0.85 0.45 0.59 0.45 7.25%
P/EPS 12.54 19.21 22.76 40.48 24.54 139.83 -191.72 -
EY 7.98 5.21 4.39 2.47 4.07 0.72 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.42 0.47 0.53 0.41 15.61%

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