[BRAHIMS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 16.76%
YoY- 214.46%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 95,025 142,175 171,694 159,692 140,773 11,031 14,835 36.23%
PBT 13,055 17,671 21,480 13,797 3,586 -1,352 4,173 20.91%
Tax -3,955 -5,880 -7,722 -6,124 -6,082 0 0 -
NP 9,100 11,791 13,758 7,673 -2,496 -1,352 4,173 13.86%
-
NP to SH 6,227 6,961 7,795 3,365 -2,940 -1,352 4,173 6.89%
-
Tax Rate 30.29% 33.27% 35.95% 44.39% 169.60% - 0.00% -
Total Cost 85,925 130,384 157,936 152,019 143,269 12,383 10,662 41.54%
-
Net Worth 213,734 172,559 160,694 325,390 158,199 2,805,000 28,500 39.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 213,734 172,559 160,694 325,390 158,199 2,805,000 28,500 39.86%
NOSH 214,805 179,189 178,549 378,360 188,333 5,500,000 50,000 27.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.58% 8.29% 8.01% 4.80% -1.77% -12.26% 28.13% -
ROE 2.91% 4.03% 4.85% 1.03% -1.86% -0.05% 14.64% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.46 79.34 96.16 42.21 74.75 0.20 29.67 6.96%
EPS 2.91 3.88 4.37 0.89 -1.56 -0.02 8.35 -16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.963 0.90 0.86 0.84 0.51 0.57 9.81%
Adjusted Per Share Value based on latest NOSH - 378,360
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.94 46.29 55.90 51.99 45.83 3.59 4.83 36.24%
EPS 2.03 2.27 2.54 1.10 -0.96 -0.44 1.36 6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6958 0.5618 0.5231 1.0593 0.515 9.1317 0.0928 39.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.80 1.11 0.445 0.34 0.38 0.90 0.80 -
P/RPS 1.80 1.40 0.46 0.81 0.51 448.74 2.70 -6.52%
P/EPS 27.46 28.57 10.19 38.23 -24.34 -3,661.24 9.59 19.14%
EY 3.64 3.50 9.81 2.62 -4.11 -0.03 10.43 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.15 0.49 0.40 0.45 1.76 1.40 -8.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 25/05/12 13/05/11 31/05/10 25/05/09 30/05/08 25/05/07 -
Price 1.13 1.22 0.47 0.36 0.48 0.77 0.86 -
P/RPS 2.54 1.54 0.49 0.85 0.64 383.92 2.90 -2.18%
P/EPS 38.79 31.41 10.77 40.48 -30.75 -3,132.40 10.30 24.70%
EY 2.58 3.18 9.29 2.47 -3.25 -0.03 9.70 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 0.52 0.42 0.57 1.51 1.51 -4.71%

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