[BRAHIMS] YoY 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- 128.54%
YoY- 139.58%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 63,606 79,072 109,120 54,474 47,064 42,203 45,811 5.61%
PBT -1,199 -58,524 22,187 9,889 6,496 4,467 2,186 -
Tax -680 8,845 -5,140 -3,068 -3,114 -1,908 -1,973 -16.26%
NP -1,879 -49,679 17,047 6,821 3,382 2,559 213 -
-
NP to SH -3,075 -40,322 12,685 4,116 1,718 1,122 -672 28.83%
-
Tax Rate - - 23.17% 31.02% 47.94% 42.71% 90.26% -
Total Cost 65,485 128,751 92,073 47,653 43,682 39,644 45,598 6.21%
-
Net Worth 258,439 245,028 254,854 216,953 170,047 160,714 150,315 9.44%
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 258,439 245,028 254,854 216,953 170,047 160,714 150,315 9.44%
NOSH 236,666 236,285 225,534 214,805 178,978 178,571 176,842 4.97%
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 -2.95% -62.83% 15.62% 12.52% 7.19% 6.06% 0.46% -
ROE -1.19% -16.46% 4.98% 1.90% 1.01% 0.70% -0.45% -
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 26.88 33.46 48.38 25.36 26.30 23.63 25.91 0.61%
EPS -1.30 -17.06 5.25 1.92 0.96 0.63 -0.38 22.73%
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 20.71 25.74 35.52 17.73 15.32 13.74 14.91 5.62%
EPS -1.00 -13.13 4.13 1.34 0.56 0.37 -0.22 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8414 0.7977 0.8297 0.7063 0.5536 0.5232 0.4894 9.44%
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 3.80 3.94 3.80 4.02 1.83 2.01 1.62 15.26%
P/EPS -78.50 -7.74 32.71 53.23 50.01 75.60 -110.53 -5.54%
EY -1.27 -12.93 3.06 1.88 2.00 1.32 -0.90 5.90%
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 3.61 3.91 4.98 3.15 4.30 1.95 1.54 15.24%
P/EPS -74.66 -7.68 42.85 41.75 117.72 73.21 -105.26 -5.56%
EY -1.34 -13.03 2.33 2.40 0.85 1.37 -0.95 5.89%
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