[BRAHIMS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.76%
YoY- 27.42%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 366,000 380,945 9,860 183,197 164,809 147,906 92,684 25.70%
PBT 31,621 48,817 5,113 21,757 20,228 11,986 1,388 68.32%
Tax -12,664 -19,482 0 -6,332 -7,316 -4,300 -1,642 40.53%
NP 18,957 29,334 5,113 15,425 12,912 7,686 -254 -
-
NP to SH 8,973 13,580 5,152 9,225 7,240 4,072 -1,570 -
-
Tax Rate 40.05% 39.91% 0.00% 29.10% 36.17% 35.88% 118.30% -
Total Cost 347,042 351,610 4,746 167,772 151,897 140,220 92,938 24.54%
-
Net Worth 285,905 232,746 193,397 165,984 157,702 164,308 153,004 10.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 285,905 232,746 193,397 165,984 157,702 164,308 153,004 10.97%
NOSH 236,285 225,545 197,142 178,785 179,207 178,596 135,402 9.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.18% 7.70% 51.86% 8.42% 7.83% 5.20% -0.27% -
ROE 3.14% 5.83% 2.66% 5.56% 4.59% 2.48% -1.03% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 154.90 176.77 5.00 102.47 91.97 82.82 68.45 14.57%
EPS 3.84 6.32 2.61 5.16 4.04 2.28 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.08 0.981 0.9284 0.88 0.92 1.13 1.14%
Adjusted Per Share Value based on latest NOSH - 179,272
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 119.15 124.02 3.21 59.64 53.65 48.15 30.17 25.71%
EPS 2.92 4.42 1.68 3.00 2.36 1.33 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9308 0.7577 0.6296 0.5404 0.5134 0.5349 0.4981 10.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.26 1.37 0.91 0.44 0.48 0.47 0.47 -
P/RPS 0.81 0.78 18.19 0.43 0.52 0.57 0.69 2.70%
P/EPS 33.18 21.74 34.82 8.53 11.88 20.61 -40.52 -
EY 3.01 4.60 2.87 11.73 8.42 4.85 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.27 0.93 0.47 0.55 0.51 0.42 16.30%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 21/11/12 22/11/11 29/11/10 26/11/09 27/11/08 -
Price 1.49 1.50 0.90 0.40 0.51 0.49 0.48 -
P/RPS 0.96 0.85 17.99 0.39 0.55 0.59 0.70 5.40%
P/EPS 39.23 23.80 34.44 7.75 12.62 21.49 -41.38 -
EY 2.55 4.20 2.90 12.90 7.92 4.65 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.39 0.92 0.43 0.58 0.53 0.42 19.60%

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