[BRAHIMS] YoY 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- -24.39%
YoY- -17.25%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
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 89,691 100,082 2,728 46,973 42,174 38,407 35,869 16.49%
PBT 5,685 16,525 1,772 4,289 6,039 4,193 2,216 16.99%
Tax -2,781 -5,667 0 -629 -2,069 -1,373 -855 21.71%
NP 2,904 10,858 1,772 3,660 3,970 2,820 1,361 13.45%
-
NP to SH 1,011 6,496 1,801 1,972 2,383 1,636 661 7.33%
-
Tax Rate 48.92% 34.29% 0.00% 14.67% 34.26% 32.75% 38.58% -
Total Cost 86,787 89,224 956 43,313 38,204 35,587 34,508 16.60%
-
Net Worth 285,905 232,746 207,856 166,436 157,672 165,397 152,434 11.04%
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 285,905 232,746 207,856 166,436 157,672 165,397 152,434 11.04%
NOSH 236,285 225,545 211,882 179,272 179,172 179,780 134,897 9.78%
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 3.24% 10.85% 64.96% 7.79% 9.41% 7.34% 3.79% -
ROE 0.35% 2.79% 0.87% 1.18% 1.51% 0.99% 0.43% -
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 37.96 46.44 1.29 26.20 23.54 21.36 26.59 6.10%
EPS 0.43 3.01 0.85 1.10 1.33 0.91 0.49 -2.15%
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 29.20 32.58 0.89 15.29 13.73 12.50 11.68 16.49%
EPS 0.33 2.11 0.59 0.64 0.78 0.53 0.22 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9308 0.7577 0.6767 0.5418 0.5133 0.5385 0.4963 11.04%
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 3.32 2.95 70.68 1.68 2.04 2.20 1.77 11.04%
P/EPS 294.48 45.45 107.06 40.00 36.09 51.65 95.92 20.54%
EY 0.34 2.20 0.93 2.50 2.77 1.94 1.04 -16.99%
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 3.93 3.23 69.90 1.53 2.17 2.29 1.81 13.78%
P/EPS 348.23 49.76 105.88 36.36 38.35 53.85 97.96 23.52%
EY 0.29 2.01 0.94 2.75 2.61 1.86 1.02 -18.90%
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