[BRAHIMS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 55.21%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 288,156 190,802 95,025 9,842 54,459 98,704 142,175 60.08%
PBT 41,594 26,841 13,055 8,816 10,331 12,848 17,671 76.85%
Tax -14,940 -9,273 -3,955 -328 -3,114 -3,743 -5,880 86.09%
NP 26,654 17,568 9,100 8,488 7,217 9,105 11,791 72.15%
-
NP to SH 14,985 10,290 6,227 8,664 5,582 5,753 6,961 66.64%
-
Tax Rate 35.92% 34.55% 30.29% 3.72% 30.14% 29.13% 33.27% -
Total Cost 261,502 173,234 85,925 1,354 47,242 89,599 130,384 58.97%
-
Net Worth 233,079 254,825 213,734 214,375 207,856 191,307 172,559 22.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 233,079 254,825 213,734 214,375 207,856 191,307 172,559 22.16%
NOSH 225,545 214,805 214,805 214,805 214,805 197,183 179,189 16.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.25% 9.21% 9.58% 86.24% 13.25% 9.22% 8.29% -
ROE 6.43% 4.04% 2.91% 4.04% 2.69% 3.01% 4.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.52 88.71 44.46 4.59 25.70 50.06 79.34 41.43%
EPS 6.94 4.78 2.91 4.04 2.63 2.92 3.88 47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.1848 1.00 1.00 0.981 0.9702 0.963 7.93%
Adjusted Per Share Value based on latest NOSH - 214,805
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.81 62.12 30.94 3.20 17.73 32.13 46.29 60.07%
EPS 4.88 3.35 2.03 2.82 1.82 1.87 2.27 66.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7588 0.8296 0.6958 0.6979 0.6767 0.6228 0.5618 22.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.37 0.94 0.80 1.02 0.91 1.10 1.11 -
P/RPS 1.03 1.06 1.80 22.22 3.54 2.20 1.40 -18.48%
P/EPS 19.73 19.65 27.46 25.24 34.54 37.70 28.57 -21.85%
EY 5.07 5.09 3.64 3.96 2.90 2.65 3.50 27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.79 0.80 1.02 0.93 1.13 1.15 6.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 25/05/12 -
Price 1.50 1.16 1.13 0.80 0.90 1.04 1.22 -
P/RPS 1.12 1.31 2.54 17.43 3.50 2.08 1.54 -19.11%
P/EPS 21.60 24.25 38.79 19.79 34.16 35.65 31.41 -22.07%
EY 4.63 4.12 2.58 5.05 2.93 2.81 3.18 28.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.98 1.13 0.80 0.92 1.07 1.27 6.19%

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