[BRAHIMS] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.2%
YoY- 1262.61%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 190,802 98,704 174,802 165,651 146,471 38,581 14,952 52.80%
PBT 26,841 12,848 22,535 15,511 7,666 -1,995 4,004 37.27%
Tax -9,273 -3,743 -8,097 -6,764 -6,828 -376 0 -
NP 17,568 9,105 14,438 8,747 838 -2,371 4,004 27.92%
-
NP to SH 10,290 5,753 8,452 4,011 -345 -2,659 4,004 17.01%
-
Tax Rate 34.55% 29.13% 35.93% 43.61% 89.07% - 0.00% -
Total Cost 173,234 89,599 160,364 156,904 145,633 40,952 10,948 58.38%
-
Net Worth 254,825 191,307 164,339 155,722 162,678 327,107 31,166 41.89%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 254,825 191,307 164,339 155,722 162,678 327,107 31,166 41.89%
NOSH 214,805 197,183 178,630 178,990 178,767 230,357 56,666 24.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.21% 9.22% 8.26% 5.28% 0.57% -6.15% 26.78% -
ROE 4.04% 3.01% 5.14% 2.58% -0.21% -0.81% 12.85% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 88.71 50.06 97.86 92.55 81.93 16.75 26.39 22.37%
EPS 4.78 2.92 4.73 2.24 -0.19 -1.15 7.07 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1848 0.9702 0.92 0.87 0.91 1.42 0.55 13.63%
Adjusted Per Share Value based on latest NOSH - 178,990
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.12 32.13 56.91 53.93 47.68 12.56 4.87 52.79%
EPS 3.35 1.87 2.75 1.31 -0.11 -0.87 1.30 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8296 0.6228 0.535 0.507 0.5296 1.0649 0.1015 41.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.94 1.10 0.43 0.38 0.34 0.77 1.16 -
P/RPS 1.06 2.20 0.44 0.41 0.41 4.60 4.40 -21.10%
P/EPS 19.65 37.70 9.09 16.96 -176.18 -66.71 16.42 3.03%
EY 5.09 2.65 11.00 5.90 -0.57 -1.50 6.09 -2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.13 0.47 0.44 0.37 0.54 2.11 -15.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 29/08/08 29/08/07 -
Price 1.16 1.04 0.44 0.51 0.37 0.69 0.90 -
P/RPS 1.31 2.08 0.45 0.55 0.45 4.12 3.41 -14.72%
P/EPS 24.25 35.65 9.30 22.76 -191.72 -59.78 12.74 11.31%
EY 4.12 2.81 10.75 4.39 -0.52 -1.67 7.85 -10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 0.48 0.59 0.41 0.49 1.64 -8.21%

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