[BRAHIMS] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.0%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 196,656 184,462 165,810 156,741 107,592 12,262 14,600 54.18%
PBT 23,241 22,814 19,638 11,177 1,693 -699 4,680 30.58%
Tax -8,749 -7,863 -7,395 -5,199 -5,352 0 0 -
NP 14,492 14,951 12,243 5,978 -3,659 -699 4,680 20.70%
-
NP to SH 7,979 8,637 6,552 2,382 -4,102 -699 4,680 9.29%
-
Tax Rate 37.64% 34.47% 37.66% 46.52% 316.13% - 0.00% -
Total Cost 182,164 169,511 153,567 150,763 111,251 12,961 9,920 62.35%
-
Net Worth 216,953 169,911 161,197 152,233 122,563 25,977 26,952 41.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 216,953 169,911 161,197 152,233 122,563 25,977 26,952 41.52%
NOSH 214,805 178,835 179,108 179,097 145,909 49,014 49,005 27.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.37% 8.11% 7.38% 3.81% -3.40% -5.70% 32.05% -
ROE 3.68% 5.08% 4.06% 1.56% -3.35% -2.69% 17.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 91.55 103.15 92.58 87.52 73.74 25.02 29.79 20.55%
EPS 3.96 4.83 3.66 1.33 -2.80 -1.43 9.55 -13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.9501 0.90 0.85 0.84 0.53 0.55 10.65%
Adjusted Per Share Value based on latest NOSH - 176,842
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.02 60.05 53.98 51.03 35.03 3.99 4.75 54.20%
EPS 2.60 2.81 2.13 0.78 -1.34 -0.23 1.52 9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7063 0.5532 0.5248 0.4956 0.399 0.0846 0.0877 41.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.02 0.48 0.475 0.42 0.54 1.06 0.77 -
P/RPS 1.11 0.47 0.51 0.48 0.73 4.24 2.58 -13.10%
P/EPS 27.46 9.94 12.98 31.58 -19.21 -74.33 8.06 22.64%
EY 3.64 10.06 7.70 3.17 -5.21 -1.35 12.40 -18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.51 0.53 0.49 0.64 2.00 1.40 -5.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 25/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.80 1.13 0.46 0.40 0.39 0.97 0.78 -
P/RPS 0.87 1.10 0.50 0.46 0.53 3.88 2.62 -16.77%
P/EPS 21.54 23.40 12.57 30.08 -13.87 -68.02 8.17 17.51%
EY 4.64 4.27 7.95 3.33 -7.21 -1.47 12.24 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.19 0.51 0.47 0.46 1.83 1.42 -9.30%

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