[BRAHIMS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 8.43%
YoY- 110.72%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 394,011 190,802 98,704 174,802 165,651 146,471 38,581 47.26%
PBT 56,743 26,841 12,848 22,535 15,511 7,666 -1,995 -
Tax -17,524 -9,273 -3,743 -8,097 -6,764 -6,828 -376 89.64%
NP 39,219 17,568 9,105 14,438 8,747 838 -2,371 -
-
NP to SH 24,900 10,290 5,753 8,452 4,011 -345 -2,659 -
-
Tax Rate 30.88% 34.55% 29.13% 35.93% 43.61% 89.07% - -
Total Cost 354,792 173,234 89,599 160,364 156,904 145,633 40,952 43.28%
-
Net Worth 283,542 254,825 191,307 164,339 155,722 162,678 327,107 -2.35%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 283,542 254,825 191,307 164,339 155,722 162,678 327,107 -2.35%
NOSH 236,285 214,805 197,183 178,630 178,990 178,767 230,357 0.42%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.95% 9.21% 9.22% 8.26% 5.28% 0.57% -6.15% -
ROE 8.78% 4.04% 3.01% 5.14% 2.58% -0.21% -0.81% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 166.75 88.71 50.06 97.86 92.55 81.93 16.75 46.64%
EPS 10.54 4.78 2.92 4.73 2.24 -0.19 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.1848 0.9702 0.92 0.87 0.91 1.42 -2.76%
Adjusted Per Share Value based on latest NOSH - 178,630
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 128.27 62.12 32.13 56.91 53.93 47.68 12.56 47.26%
EPS 8.11 3.35 1.87 2.75 1.31 -0.11 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.8296 0.6228 0.535 0.507 0.5296 1.0649 -2.35%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.81 0.94 1.10 0.43 0.38 0.34 0.77 -
P/RPS 1.09 1.06 2.20 0.44 0.41 0.41 4.60 -21.32%
P/EPS 17.18 19.65 37.70 9.09 16.96 -176.18 -66.71 -
EY 5.82 5.09 2.65 11.00 5.90 -0.57 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.79 1.13 0.47 0.44 0.37 0.54 18.68%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 29/08/08 -
Price 1.48 1.16 1.04 0.44 0.51 0.37 0.69 -
P/RPS 0.89 1.31 2.08 0.45 0.55 0.45 4.12 -22.53%
P/EPS 14.04 24.25 35.65 9.30 22.76 -191.72 -59.78 -
EY 7.12 4.12 2.81 10.75 4.39 -0.52 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.98 1.07 0.48 0.59 0.41 0.49 16.57%

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