[BRAHIMS] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 5.75%
YoY- 62.36%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 369,618 371,254 9,334 180,850 162,866 145,046 67,288 32.81%
PBT 36,062 40,176 4,126 24,058 18,264 9,596 -2,352 -
Tax -13,434 -17,890 0 -8,240 -6,836 -3,706 -752 61.64%
NP 22,628 22,286 4,126 15,818 11,428 5,890 -3,104 -
-
NP to SH 11,438 7,378 4,126 9,894 6,094 2,836 -3,680 -
-
Tax Rate 37.25% 44.53% 0.00% 34.25% 37.43% 38.62% - -
Total Cost 346,990 348,968 5,208 165,032 151,438 139,156 70,392 30.44%
-
Net Worth 283,542 254,500 183,625 164,900 155,934 163,339 192,117 6.69%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 283,542 254,500 183,625 164,900 155,934 163,339 192,117 6.69%
NOSH 236,285 214,805 189,266 179,239 179,235 179,493 135,294 9.73%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.12% 6.00% 44.20% 8.75% 7.02% 4.06% -4.61% -
ROE 4.03% 2.90% 2.25% 6.00% 3.91% 1.74% -1.92% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 156.43 172.83 4.93 100.90 90.87 80.81 49.73 21.03%
EPS 4.92 3.44 2.18 5.52 3.40 1.58 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.1848 0.9702 0.92 0.87 0.91 1.42 -2.76%
Adjusted Per Share Value based on latest NOSH - 178,630
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 120.33 120.86 3.04 58.88 53.02 47.22 21.91 32.81%
EPS 3.72 2.40 1.34 3.22 1.98 0.92 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.8285 0.5978 0.5368 0.5076 0.5318 0.6254 6.70%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.81 0.94 1.10 0.43 0.38 0.34 0.77 -
P/RPS 1.16 0.54 22.30 0.43 0.42 0.42 1.55 -4.71%
P/EPS 37.39 27.37 50.46 7.79 11.18 21.52 -28.31 -
EY 2.67 3.65 1.98 12.84 8.95 4.65 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.79 1.13 0.47 0.44 0.37 0.54 18.68%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 29/08/08 -
Price 1.48 1.16 1.04 0.44 0.51 0.37 0.69 -
P/RPS 0.95 0.67 21.09 0.44 0.56 0.46 1.39 -6.14%
P/EPS 30.57 33.77 47.71 7.97 15.00 23.42 -25.37 -
EY 3.27 2.96 2.10 12.55 6.67 4.27 -3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.98 1.07 0.48 0.59 0.41 0.49 16.57%

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