[BRAHIMS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.13%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 394,829 288,156 190,802 95,025 9,842 54,459 98,704 151.35%
PBT 58,800 41,594 26,841 13,055 8,816 10,331 12,848 174.88%
Tax -19,752 -14,940 -9,273 -3,955 -328 -3,114 -3,743 202.18%
NP 39,048 26,654 17,568 9,100 8,488 7,217 9,105 163.26%
-
NP to SH 22,870 14,985 10,290 6,227 8,664 5,582 5,753 150.31%
-
Tax Rate 33.59% 35.92% 34.55% 30.29% 3.72% 30.14% 29.13% -
Total Cost 355,781 261,502 173,234 85,925 1,354 47,242 89,599 150.12%
-
Net Worth 254,854 233,079 254,825 213,734 214,375 207,856 191,307 21.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 254,854 233,079 254,825 213,734 214,375 207,856 191,307 21.00%
NOSH 225,545 225,545 214,805 214,805 214,805 214,805 197,183 9.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.89% 9.25% 9.21% 9.58% 86.24% 13.25% 9.22% -
ROE 8.97% 6.43% 4.04% 2.91% 4.04% 2.69% 3.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 175.06 133.52 88.71 44.46 4.59 25.70 50.06 129.86%
EPS 10.14 6.94 4.78 2.91 4.04 2.63 2.92 128.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.1848 1.00 1.00 0.981 0.9702 10.66%
Adjusted Per Share Value based on latest NOSH - 214,805
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 128.54 93.81 62.12 30.94 3.20 17.73 32.13 151.37%
EPS 7.45 4.88 3.35 2.03 2.82 1.82 1.87 150.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8297 0.7588 0.8296 0.6958 0.6979 0.6767 0.6228 21.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.84 1.37 0.94 0.80 1.02 0.91 1.10 -
P/RPS 1.05 1.03 1.06 1.80 22.22 3.54 2.20 -38.84%
P/EPS 18.15 19.73 19.65 27.46 25.24 34.54 37.70 -38.49%
EY 5.51 5.07 5.09 3.64 3.96 2.90 2.65 62.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.27 0.79 0.80 1.02 0.93 1.13 27.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 -
Price 2.41 1.50 1.16 1.13 0.80 0.90 1.04 -
P/RPS 1.38 1.12 1.31 2.54 17.43 3.50 2.08 -23.87%
P/EPS 23.77 21.60 24.25 38.79 19.79 34.16 35.65 -23.62%
EY 4.21 4.63 4.12 2.58 5.05 2.93 2.81 30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.39 0.98 1.13 0.80 0.92 1.07 58.04%

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