[BRAHIMS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 84.06%
YoY- 163.59%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 369,618 369,892 394,829 380,945 371,254 349,516 196,656 52.47%
PBT 36,062 46,380 58,800 48,817 40,176 19,608 23,241 34.13%
Tax -13,434 -16,680 -19,751 -19,482 -17,890 -14,508 -8,749 33.20%
NP 22,628 29,700 39,049 29,334 22,286 5,100 14,492 34.69%
-
NP to SH 11,438 16,628 22,028 13,580 7,378 -7,096 7,979 27.21%
-
Tax Rate 37.25% 35.96% 33.59% 39.91% 44.53% 73.99% 37.64% -
Total Cost 346,990 340,192 355,780 351,610 348,968 344,416 182,164 53.84%
-
Net Worth 283,542 273,518 246,007 232,746 254,500 214,805 216,953 19.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 283,542 273,518 246,007 232,746 254,500 214,805 216,953 19.59%
NOSH 236,285 236,285 217,705 225,545 214,805 214,805 214,805 6.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.12% 8.03% 9.89% 7.70% 6.00% 1.46% 7.37% -
ROE 4.03% 6.08% 8.95% 5.83% 2.90% -3.30% 3.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 156.43 162.28 181.36 176.77 172.83 162.71 91.55 43.06%
EPS 4.92 7.28 10.12 6.32 3.44 -3.32 3.96 15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.13 1.08 1.1848 1.00 1.01 12.21%
Adjusted Per Share Value based on latest NOSH - 225,545
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 120.33 120.42 128.54 124.02 120.86 113.79 64.02 52.47%
EPS 3.72 5.41 7.17 4.42 2.40 -2.31 2.60 27.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.8904 0.8009 0.7577 0.8285 0.6993 0.7063 19.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.81 2.42 1.84 1.37 0.94 0.80 1.02 -
P/RPS 1.16 1.49 1.01 0.78 0.54 0.49 1.11 2.98%
P/EPS 37.39 33.17 18.18 21.74 27.37 -24.22 27.46 22.91%
EY 2.67 3.01 5.50 4.60 3.65 -4.13 3.64 -18.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.02 1.63 1.27 0.79 0.80 1.01 30.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.48 1.73 2.41 1.50 1.16 1.13 0.80 -
P/RPS 0.95 1.07 1.33 0.85 0.67 0.69 0.87 6.05%
P/EPS 30.57 23.71 23.82 23.80 33.77 -34.21 21.54 26.37%
EY 3.27 4.22 4.20 4.20 2.96 -2.92 4.64 -20.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.44 2.13 1.39 0.98 1.13 0.79 34.44%

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