[BRAHIMS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 18.97%
YoY- 131.65%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 184,462 179,601 174,802 171,694 165,810 169,418 165,651 7.41%
PBT 22,814 20,785 22,535 21,480 19,638 17,357 15,511 29.24%
Tax -7,863 -6,657 -8,097 -7,722 -7,395 -7,460 -6,764 10.52%
NP 14,951 14,128 14,438 13,758 12,243 9,897 8,747 42.81%
-
NP to SH 8,637 8,041 8,452 7,795 6,552 4,758 4,011 66.52%
-
Tax Rate 34.47% 32.03% 35.93% 35.95% 37.66% 42.98% 43.61% -
Total Cost 169,511 165,473 160,364 157,936 153,567 159,521 156,904 5.27%
-
Net Worth 170,047 166,436 164,339 160,694 160,714 157,672 155,722 6.02%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 170,047 166,436 164,339 160,694 160,714 157,672 155,722 6.02%
NOSH 178,978 179,272 178,630 178,549 178,571 179,172 178,990 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.11% 7.87% 8.26% 8.01% 7.38% 5.84% 5.28% -
ROE 5.08% 4.83% 5.14% 4.85% 4.08% 3.02% 2.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.06 100.18 97.86 96.16 92.85 94.56 92.55 7.41%
EPS 4.83 4.49 4.73 4.37 3.67 2.66 2.24 66.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9284 0.92 0.90 0.90 0.88 0.87 6.03%
Adjusted Per Share Value based on latest NOSH - 178,549
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.05 58.47 56.91 55.90 53.98 55.15 53.93 7.40%
EPS 2.81 2.62 2.75 2.54 2.13 1.55 1.31 66.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5536 0.5418 0.535 0.5231 0.5232 0.5133 0.507 6.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.44 0.43 0.445 0.475 0.48 0.38 -
P/RPS 0.47 0.44 0.44 0.46 0.51 0.51 0.41 9.50%
P/EPS 9.95 9.81 9.09 10.19 12.95 18.08 16.96 -29.85%
EY 10.05 10.19 11.00 9.81 7.72 5.53 5.90 42.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.47 0.49 0.53 0.55 0.44 10.31%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 -
Price 1.13 0.40 0.44 0.47 0.46 0.51 0.51 -
P/RPS 1.10 0.40 0.45 0.49 0.50 0.54 0.55 58.53%
P/EPS 23.42 8.92 9.30 10.77 12.54 19.21 22.76 1.91%
EY 4.27 11.21 10.75 9.29 7.98 5.21 4.39 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.43 0.48 0.52 0.51 0.58 0.59 59.43%

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