[BRAHIMS] QoQ TTM 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- -2.97%
YoY- -30.58%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 190,802 95,025 9,842 54,459 98,704 142,175 184,462 2.28%
PBT 26,841 13,055 8,816 10,331 12,848 17,671 22,814 11.45%
Tax -9,273 -3,955 -328 -3,114 -3,743 -5,880 -7,863 11.63%
NP 17,568 9,100 8,488 7,217 9,105 11,791 14,951 11.36%
-
NP to SH 10,290 6,227 8,664 5,582 5,753 6,961 8,637 12.39%
-
Tax Rate 34.55% 30.29% 3.72% 30.14% 29.13% 33.27% 34.47% -
Total Cost 173,234 85,925 1,354 47,242 89,599 130,384 169,511 1.46%
-
Net Worth 254,825 213,734 214,375 207,856 191,307 172,559 170,047 30.98%
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 254,825 213,734 214,375 207,856 191,307 172,559 170,047 30.98%
NOSH 214,805 214,805 214,805 214,805 197,183 179,189 178,978 12.94%
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 9.21% 9.58% 86.24% 13.25% 9.22% 8.29% 8.11% -
ROE 4.04% 2.91% 4.04% 2.69% 3.01% 4.03% 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 88.71 44.46 4.59 25.70 50.06 79.34 103.06 -9.52%
EPS 4.78 2.91 4.04 2.63 2.92 3.88 4.83 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1848 1.00 1.00 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 62.12 30.94 3.20 17.73 32.13 46.29 60.05 2.28%
EPS 3.35 2.03 2.82 1.82 1.87 2.27 2.81 12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8296 0.6958 0.6979 0.6767 0.6228 0.5618 0.5536 30.98%
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 1.06 1.80 22.22 3.54 2.20 1.40 0.47 72.06%
P/EPS 19.65 27.46 25.24 34.54 37.70 28.57 9.95 57.47%
EY 5.09 3.64 3.96 2.90 2.65 3.50 10.05 -36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 1.02 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 1.31 2.54 17.43 3.50 2.08 1.54 1.10 12.36%
P/EPS 24.25 38.79 19.79 34.16 35.65 31.41 23.42 2.35%
EY 4.12 2.58 5.05 2.93 2.81 3.18 4.27 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 0.80 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