[BRAHIMS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 282.61%
YoY- 139.33%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,459 179,601 169,418 149,009 71,716 13,730 16,031 22.58%
PBT 10,331 20,785 17,357 9,643 617 -2,736 6,467 8.11%
Tax -3,114 -6,657 -7,460 -7,346 -1,231 0 0 -
NP 7,217 14,128 9,897 2,297 -614 -2,736 6,467 1.84%
-
NP to SH 5,582 8,041 4,758 630 -1,602 -2,736 6,467 -2.42%
-
Tax Rate 30.14% 32.03% 42.98% 76.18% 199.51% - 0.00% -
Total Cost 47,242 165,473 159,521 146,712 72,330 16,466 9,564 30.46%
-
Net Worth 207,856 166,436 157,672 165,397 152,434 26,888 28,903 38.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 207,856 166,436 157,672 165,397 152,434 26,888 28,903 38.89%
NOSH 214,805 179,272 179,172 179,780 134,897 48,888 48,988 27.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.25% 7.87% 5.84% 1.54% -0.86% -19.93% 40.34% -
ROE 2.69% 4.83% 3.02% 0.38% -1.05% -10.18% 22.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.70 100.18 94.56 82.88 53.16 28.08 32.72 -3.94%
EPS 2.63 4.49 2.66 0.35 -1.19 -5.60 13.20 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.981 0.9284 0.88 0.92 1.13 0.55 0.59 8.83%
Adjusted Per Share Value based on latest NOSH - 179,780
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.73 58.47 55.15 48.51 23.35 4.47 5.22 22.58%
EPS 1.82 2.62 1.55 0.21 -0.52 -0.89 2.11 -2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6767 0.5418 0.5133 0.5385 0.4963 0.0875 0.0941 38.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.91 0.44 0.48 0.47 0.47 0.87 0.66 -
P/RPS 3.54 0.44 0.51 0.57 0.88 3.10 2.02 9.79%
P/EPS 34.54 9.81 18.08 134.12 -39.58 -15.55 5.00 37.96%
EY 2.90 10.19 5.53 0.75 -2.53 -6.43 20.00 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.47 0.55 0.51 0.42 1.58 1.12 -3.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 29/11/10 26/11/09 27/11/08 30/11/07 05/12/06 -
Price 0.90 0.40 0.51 0.49 0.48 0.96 0.91 -
P/RPS 3.50 0.40 0.54 0.59 0.90 3.42 2.78 3.90%
P/EPS 34.16 8.92 19.21 139.83 -40.42 -17.15 6.89 30.55%
EY 2.93 11.21 5.21 0.72 -2.47 -5.83 14.51 -23.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.43 0.58 0.53 0.42 1.75 1.54 -8.22%

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