[BRAHIMS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 357.46%
YoY- 170.24%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,842 184,462 165,810 156,741 107,591 12,262 14,599 -6.35%
PBT 8,816 22,814 19,638 11,177 1,692 -697 3,931 14.39%
Tax -328 -7,863 -7,395 -5,199 -5,351 0 0 -
NP 8,488 14,951 12,243 5,978 -3,659 -697 3,931 13.67%
-
NP to SH 8,664 8,637 6,552 2,882 -4,103 -697 3,931 14.06%
-
Tax Rate 3.72% 34.47% 37.66% 46.52% 316.25% - 0.00% -
Total Cost 1,354 169,511 153,567 150,763 111,250 12,959 10,668 -29.08%
-
Net Worth 214,375 170,047 160,714 150,315 166,399 26,068 26,918 41.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 214,375 170,047 160,714 150,315 166,399 26,068 26,918 41.27%
NOSH 214,805 178,978 178,571 176,842 148,571 49,186 48,942 27.92%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 86.24% 8.11% 7.38% 3.81% -3.40% -5.68% 26.93% -
ROE 4.04% 5.08% 4.08% 1.92% -2.47% -2.67% 14.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.59 103.06 92.85 88.63 72.42 24.93 29.83 -26.77%
EPS 4.04 4.83 3.67 1.63 -2.76 -1.42 8.03 -10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9501 0.90 0.85 1.12 0.53 0.55 10.46%
Adjusted Per Share Value based on latest NOSH - 176,842
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.20 60.05 53.98 51.03 35.03 3.99 4.75 -6.36%
EPS 2.82 2.81 2.13 0.94 -1.34 -0.23 1.28 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6979 0.5536 0.5232 0.4894 0.5417 0.0849 0.0876 41.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.02 0.48 0.475 0.42 0.54 1.06 0.77 -
P/RPS 22.22 0.47 0.51 0.47 0.75 4.25 2.58 43.12%
P/EPS 25.24 9.95 12.95 25.77 -19.55 -74.80 9.59 17.48%
EY 3.96 10.05 7.72 3.88 -5.11 -1.34 10.43 -14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.51 0.53 0.49 0.48 2.00 1.40 -5.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 25/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.80 1.13 0.46 0.40 0.39 0.97 0.78 -
P/RPS 17.43 1.10 0.50 0.45 0.54 3.89 2.61 37.18%
P/EPS 19.79 23.42 12.54 24.54 -14.12 -68.45 9.71 12.58%
EY 5.05 4.27 7.98 4.07 -7.08 -1.46 10.30 -11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.19 0.51 0.47 0.35 1.83 1.42 -9.11%

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