[BRAHIMS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 25.93%
YoY- 362.52%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 353,572 383,620 394,011 399,923 394,829 288,156 190,802 50.69%
PBT -34,808 45,903 56,743 65,493 58,800 41,594 26,841 -
Tax -653 -14,638 -17,524 -20,295 -19,752 -14,940 -9,273 -82.86%
NP -35,461 31,265 39,219 45,198 39,048 26,654 17,568 -
-
NP to SH -33,592 19,415 24,900 28,801 22,870 14,985 10,290 -
-
Tax Rate - 31.89% 30.88% 30.99% 33.59% 35.92% 34.55% -
Total Cost 389,033 352,355 354,792 354,725 355,781 261,502 173,234 71.23%
-
Net Worth 245,028 285,905 283,542 273,518 254,854 233,079 254,825 -2.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 245,028 285,905 283,542 273,518 254,854 233,079 254,825 -2.57%
NOSH 236,285 236,285 236,285 236,285 225,545 225,545 214,805 6.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -10.03% 8.15% 9.95% 11.30% 9.89% 9.25% 9.21% -
ROE -13.71% 6.79% 8.78% 10.53% 8.97% 6.43% 4.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 149.64 162.35 166.75 175.46 175.06 133.52 88.71 41.56%
EPS -14.22 8.22 10.54 12.64 10.14 6.94 4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.037 1.21 1.20 1.20 1.13 1.08 1.1848 -8.47%
Adjusted Per Share Value based on latest NOSH - 236,285
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.11 124.89 128.27 130.20 128.54 93.81 62.12 50.69%
EPS -10.94 6.32 8.11 9.38 7.45 4.88 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7977 0.9308 0.9231 0.8904 0.8297 0.7588 0.8296 -2.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.32 1.26 1.81 2.42 1.84 1.37 0.94 -
P/RPS 0.88 0.78 1.09 1.38 1.05 1.03 1.06 -11.63%
P/EPS -9.28 15.33 17.18 19.15 18.15 19.73 19.65 -
EY -10.77 6.52 5.82 5.22 5.51 5.07 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.04 1.51 2.02 1.63 1.27 0.79 37.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 28/08/13 -
Price 1.31 1.49 1.48 1.73 2.41 1.50 1.16 -
P/RPS 0.88 0.92 0.89 0.99 1.38 1.12 1.31 -23.24%
P/EPS -9.21 18.13 14.04 13.69 23.77 21.60 24.25 -
EY -10.85 5.51 7.12 7.30 4.21 4.63 4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 1.23 1.44 2.13 1.39 0.98 18.18%

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