[BRAHIMS] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 106.5%
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 281,295 353,572 394,829 196,656 184,462 165,810 156,741 10.23%
PBT -14,021 -34,808 58,800 23,241 22,814 19,638 11,177 -
Tax -1,397 -653 -19,751 -8,749 -7,863 -7,395 -5,199 -19.66%
NP -15,418 -35,461 39,049 14,492 14,951 12,243 5,978 -
-
NP to SH -15,680 -33,592 22,028 7,979 8,637 6,552 2,382 -
-
Tax Rate - - 33.59% 37.64% 34.47% 37.66% 46.52% -
Total Cost 296,713 389,033 355,780 182,164 169,511 153,567 150,763 11.93%
-
Net Worth 257,898 245,028 246,007 216,953 169,911 161,197 152,233 9.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 257,898 245,028 246,007 216,953 169,911 161,197 152,233 9.17%
NOSH 236,171 236,285 217,705 214,805 178,835 179,108 179,097 4.71%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.48% -10.03% 9.89% 7.37% 8.11% 7.38% 3.81% -
ROE -6.08% -13.71% 8.95% 3.68% 5.08% 4.06% 1.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 119.11 149.64 181.36 91.55 103.15 92.58 87.52 5.26%
EPS -6.64 -14.34 10.12 3.96 4.83 3.66 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 1.037 1.13 1.01 0.9501 0.90 0.85 4.26%
Adjusted Per Share Value based on latest NOSH - 214,805
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 91.58 115.11 128.54 64.02 60.05 53.98 51.03 10.23%
EPS -5.10 -10.94 7.17 2.60 2.81 2.13 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8396 0.7977 0.8009 0.7063 0.5532 0.5248 0.4956 9.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.02 1.32 1.84 1.02 0.48 0.475 0.42 -
P/RPS 0.86 0.88 1.01 1.11 0.47 0.51 0.48 10.20%
P/EPS -15.36 -9.28 18.18 27.46 9.94 12.98 31.58 -
EY -6.51 -10.77 5.50 3.64 10.06 7.70 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.27 1.63 1.01 0.51 0.53 0.49 11.26%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 26/02/13 27/02/12 25/02/11 25/02/10 -
Price 0.97 1.31 2.41 0.80 1.13 0.46 0.40 -
P/RPS 0.81 0.88 1.33 0.87 1.10 0.50 0.46 9.88%
P/EPS -14.61 -9.21 23.82 21.54 23.40 12.57 30.08 -
EY -6.84 -10.85 4.20 4.64 4.27 7.95 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.26 2.13 0.79 1.19 0.51 0.47 11.22%

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