[BRAHIMS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.87%
YoY- -44.15%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 371,254 349,516 196,656 9,860 9,334 8,784 184,462 59.47%
PBT 40,176 19,608 23,241 5,113 4,126 2,652 22,814 45.87%
Tax -17,890 -14,508 -8,749 0 0 0 -7,863 73.07%
NP 22,286 5,100 14,492 5,113 4,126 2,652 14,951 30.52%
-
NP to SH 7,378 -7,096 7,979 5,152 4,126 2,652 8,637 -9.97%
-
Tax Rate 44.53% 73.99% 37.64% 0.00% 0.00% 0.00% 34.47% -
Total Cost 348,968 344,416 182,164 4,746 5,208 6,132 169,511 61.90%
-
Net Worth 254,500 214,805 216,953 193,397 183,625 172,559 169,911 30.94%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 254,500 214,805 216,953 193,397 183,625 172,559 169,911 30.94%
NOSH 214,805 214,805 214,805 197,142 189,266 179,189 178,835 13.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.00% 1.46% 7.37% 51.86% 44.20% 30.19% 8.11% -
ROE 2.90% -3.30% 3.68% 2.66% 2.25% 1.54% 5.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 172.83 162.71 91.55 5.00 4.93 4.90 103.15 41.11%
EPS 3.44 -3.32 3.96 2.61 2.18 1.48 4.83 -20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1848 1.00 1.01 0.981 0.9702 0.963 0.9501 15.87%
Adjusted Per Share Value based on latest NOSH - 211,882
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 120.86 113.79 64.02 3.21 3.04 2.86 60.05 59.47%
EPS 2.40 -2.31 2.60 1.68 1.34 0.86 2.81 -9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8285 0.6993 0.7063 0.6296 0.5978 0.5618 0.5532 30.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.94 0.80 1.02 0.91 1.10 1.11 0.48 -
P/RPS 0.54 0.49 1.11 18.19 22.30 22.64 0.47 9.70%
P/EPS 27.37 -24.22 27.46 34.82 50.46 75.00 9.94 96.57%
EY 3.65 -4.13 3.64 2.87 1.98 1.33 10.06 -49.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 1.01 0.93 1.13 1.15 0.51 33.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 25/05/12 27/02/12 -
Price 1.16 1.13 0.80 0.90 1.04 1.22 1.13 -
P/RPS 0.67 0.69 0.87 17.99 21.09 24.89 1.10 -28.16%
P/EPS 33.77 -34.21 21.54 34.44 47.71 82.43 23.40 27.73%
EY 2.96 -2.92 4.64 2.90 2.10 1.21 4.27 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 0.79 0.92 1.07 1.27 1.19 -12.15%

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