[BRAHIMS] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 52.62%
YoY- 163.97%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 266,365 281,295 353,572 394,829 9,842 184,462 165,810 8.21%
PBT -120,821 -14,021 -34,808 58,800 8,816 22,814 19,638 -
Tax -1,602 -1,397 -653 -19,752 -328 -7,863 -7,395 -22.48%
NP -122,423 -15,418 -35,461 39,048 8,488 14,951 12,243 -
-
NP to SH -74,958 -15,680 -33,592 22,870 8,664 8,637 6,552 -
-
Tax Rate - - - 33.59% 3.72% 34.47% 37.66% -
Total Cost 388,788 296,713 389,033 355,781 1,354 169,511 153,567 16.72%
-
Net Worth 245,524 258,439 245,028 254,854 214,375 170,047 160,714 7.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 245,524 258,439 245,028 254,854 214,375 170,047 160,714 7.31%
NOSH 236,285 236,285 236,285 225,545 214,805 178,978 178,571 4.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -45.96% -5.48% -10.03% 9.89% 86.24% 8.11% 7.38% -
ROE -30.53% -6.07% -13.71% 8.97% 4.04% 5.08% 4.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 112.73 118.86 149.64 175.06 4.59 103.06 92.85 3.28%
EPS -31.72 -6.63 -14.22 10.14 4.04 4.83 3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0391 1.092 1.037 1.13 1.00 0.9501 0.90 2.42%
Adjusted Per Share Value based on latest NOSH - 225,534
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.72 91.58 115.11 128.54 3.20 60.05 53.98 8.21%
EPS -24.40 -5.10 -10.94 7.45 2.82 2.81 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7993 0.8414 0.7977 0.8297 0.6979 0.5536 0.5232 7.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.66 1.02 1.32 1.84 1.02 0.48 0.475 -
P/RPS 0.59 0.86 0.88 1.05 22.22 0.47 0.51 2.45%
P/EPS -2.08 -15.40 -9.28 18.15 25.24 9.95 12.95 -
EY -48.07 -6.50 -10.77 5.51 3.96 10.05 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.93 1.27 1.63 1.02 0.51 0.53 3.19%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 26/02/13 27/02/12 25/02/11 -
Price 0.78 0.97 1.31 2.41 0.80 1.13 0.46 -
P/RPS 0.69 0.82 0.88 1.38 17.43 1.10 0.50 5.50%
P/EPS -2.46 -14.64 -9.21 23.77 19.79 23.42 12.54 -
EY -40.67 -6.83 -10.85 4.21 5.05 4.27 7.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.26 2.13 0.80 1.19 0.51 6.63%

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