[BRAHIMS] YoY TTM 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- -4.86%
YoY- 69.0%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 383,620 288,156 54,459 179,601 169,418 149,009 71,716 32.22%
PBT 45,903 41,594 10,331 20,785 17,357 9,643 617 105.01%
Tax -14,638 -14,940 -3,114 -6,657 -7,460 -7,346 -1,231 51.05%
NP 31,265 26,654 7,217 14,128 9,897 2,297 -614 -
-
NP to SH 19,415 14,985 5,582 8,041 4,758 630 -1,602 -
-
Tax Rate 31.89% 35.92% 30.14% 32.03% 42.98% 76.18% 199.51% -
Total Cost 352,355 261,502 47,242 165,473 159,521 146,712 72,330 30.18%
-
Net Worth 285,905 233,079 207,856 166,436 157,672 165,397 152,434 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 285,905 233,079 207,856 166,436 157,672 165,397 152,434 11.04%
NOSH 236,285 225,545 214,805 179,272 179,172 179,780 134,897 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 8.15% 9.25% 13.25% 7.87% 5.84% 1.54% -0.86% -
ROE 6.79% 6.43% 2.69% 4.83% 3.02% 0.38% -1.05% -
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 162.35 133.52 25.70 100.18 94.56 82.88 53.16 20.44%
EPS 8.22 6.94 2.63 4.49 2.66 0.35 -1.19 -
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 124.89 93.81 17.73 58.47 55.15 48.51 23.35 32.22%
EPS 6.32 4.88 1.82 2.62 1.55 0.21 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9308 0.7588 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 0.78 1.03 3.54 0.44 0.51 0.57 0.88 -1.98%
P/EPS 15.33 19.73 34.54 9.81 18.08 134.12 -39.58 -
EY 6.52 5.07 2.90 10.19 5.53 0.75 -2.53 -
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 0.92 1.12 3.50 0.40 0.54 0.59 0.90 0.36%
P/EPS 18.13 21.60 34.16 8.92 19.21 139.83 -40.42 -
EY 5.51 4.63 2.93 11.21 5.21 0.72 -2.47 -
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