Highlights

[BRAHIMS] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -31.21%    YoY -     55.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 342,904 353,572 366,000 369,618 369,892 394,829 380,945 -6.78%
  QoQ % -3.02% -3.40% -0.98% -0.07% -6.32% 3.64% -
  Horiz. % 90.01% 92.81% 96.08% 97.03% 97.10% 103.64% 100.00%
PBT 22,044 -34,808 31,621 36,062 46,380 58,800 48,817 -41.17%
  QoQ % 163.33% -210.08% -12.31% -22.25% -21.12% 20.45% -
  Horiz. % 45.16% -71.30% 64.77% 73.87% 95.01% 120.45% 100.00%
Tax -208 -653 -12,664 -13,434 -16,680 -19,751 -19,482 -95.16%
  QoQ % 68.15% 94.84% 5.73% 19.46% 15.55% -1.38% -
  Horiz. % 1.07% 3.35% 65.00% 68.95% 85.61% 101.38% 100.00%
NP 21,836 -35,461 18,957 22,628 29,700 39,049 29,334 -17.88%
  QoQ % 161.58% -287.06% -16.22% -23.81% -23.94% 33.12% -
  Horiz. % 74.44% -120.88% 64.62% 77.14% 101.25% 133.12% 100.00%
NP to SH 11,364 -33,592 8,973 11,438 16,628 22,028 13,580 -11.21%
  QoQ % 133.83% -474.35% -21.55% -31.21% -24.51% 62.21% -
  Horiz. % 83.68% -247.36% 66.08% 84.23% 122.44% 162.21% 100.00%
Tax Rate 0.94 % - % 40.05 % 37.25 % 35.96 % 33.59 % 39.91 % -91.80%
  QoQ % 0.00% 0.00% 7.52% 3.59% 7.06% -15.84% -
  Horiz. % 2.36% 0.00% 100.35% 93.33% 90.10% 84.16% 100.00%
Total Cost 321,068 389,033 347,042 346,990 340,192 355,780 351,610 -5.88%
  QoQ % -17.47% 12.10% 0.02% 2.00% -4.38% 1.19% -
  Horiz. % 91.31% 110.64% 98.70% 98.69% 96.75% 101.19% 100.00%
Net Worth 248,099 245,028 285,905 283,542 273,518 246,007 232,746 4.35%
  QoQ % 1.25% -14.30% 0.83% 3.66% 11.18% 5.70% -
  Horiz. % 106.60% 105.28% 122.84% 121.82% 117.52% 105.70% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 248,099 245,028 285,905 283,542 273,518 246,007 232,746 4.35%
  QoQ % 1.25% -14.30% 0.83% 3.66% 11.18% 5.70% -
  Horiz. % 106.60% 105.28% 122.84% 121.82% 117.52% 105.70% 100.00%
NOSH 236,285 236,285 236,285 236,285 227,932 217,705 215,506 6.33%
  QoQ % 0.00% 0.00% 0.00% 3.66% 4.70% 1.02% -
  Horiz. % 109.64% 109.64% 109.64% 109.64% 105.77% 101.02% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.37 % -10.03 % 5.18 % 6.12 % 8.03 % 9.89 % 7.70 % -11.89%
  QoQ % 163.51% -293.63% -15.36% -23.79% -18.81% 28.44% -
  Horiz. % 82.73% -130.26% 67.27% 79.48% 104.29% 128.44% 100.00%
ROE 4.58 % -13.71 % 3.14 % 4.03 % 6.08 % 8.95 % 5.83 % -14.87%
  QoQ % 133.41% -536.62% -22.08% -33.72% -32.07% 53.52% -
  Horiz. % 78.56% -235.16% 53.86% 69.13% 104.29% 153.52% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 145.12 149.64 154.90 156.43 162.28 181.36 176.77 -12.33%
  QoQ % -3.02% -3.40% -0.98% -3.60% -10.52% 2.60% -
  Horiz. % 82.10% 84.65% 87.63% 88.49% 91.80% 102.60% 100.00%
EPS 4.80 -14.34 3.84 4.92 7.28 10.12 6.32 -16.77%
  QoQ % 133.47% -473.44% -21.95% -32.42% -28.06% 60.13% -
  Horiz. % 75.95% -226.90% 60.76% 77.85% 115.19% 160.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0500 1.0370 1.2100 1.2000 1.2000 1.1300 1.0800 -1.86%
  QoQ % 1.25% -14.30% 0.83% 0.00% 6.19% 4.63% -
  Horiz. % 97.22% 96.02% 112.04% 111.11% 111.11% 104.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 127.82 131.80 136.43 137.78 137.88 147.18 142.00 -6.78%
  QoQ % -3.02% -3.39% -0.98% -0.07% -6.32% 3.65% -
  Horiz. % 90.01% 92.82% 96.08% 97.03% 97.10% 103.65% 100.00%
EPS 4.24 -12.52 3.34 4.26 6.20 8.21 5.06 -11.13%
  QoQ % 133.87% -474.85% -21.60% -31.29% -24.48% 62.25% -
  Horiz. % 83.79% -247.43% 66.01% 84.19% 122.53% 162.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9248 0.9134 1.0658 1.0569 1.0196 0.9170 0.8676 4.35%
  QoQ % 1.25% -14.30% 0.84% 3.66% 11.19% 5.69% -
  Horiz. % 106.59% 105.28% 122.84% 121.82% 117.52% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8400 1.3200 1.2600 1.8100 2.4200 1.8400 1.3700 -
P/RPS 0.58 0.88 0.81 1.16 1.49 1.01 0.78 -17.94%
  QoQ % -34.09% 8.64% -30.17% -22.15% 47.52% 29.49% -
  Horiz. % 74.36% 112.82% 103.85% 148.72% 191.03% 129.49% 100.00%
P/EPS 17.47 -9.28 33.18 37.39 33.17 18.18 21.74 -13.58%
  QoQ % 288.25% -127.97% -11.26% 12.72% 82.45% -16.38% -
  Horiz. % 80.36% -42.69% 152.62% 171.99% 152.58% 83.62% 100.00%
EY 5.73 -10.77 3.01 2.67 3.01 5.50 4.60 15.79%
  QoQ % 153.20% -457.81% 12.73% -11.30% -45.27% 19.57% -
  Horiz. % 124.57% -234.13% 65.43% 58.04% 65.43% 119.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 1.27 1.04 1.51 2.02 1.63 1.27 -26.54%
  QoQ % -37.01% 22.12% -31.13% -25.25% 23.93% 28.35% -
  Horiz. % 62.99% 100.00% 81.89% 118.90% 159.06% 128.35% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 -
Price 0.9100 1.3100 1.4900 1.4800 1.7300 2.4100 1.5000 -
P/RPS 0.63 0.88 0.96 0.95 1.07 1.33 0.85 -18.12%
  QoQ % -28.41% -8.33% 1.05% -11.21% -19.55% 56.47% -
  Horiz. % 74.12% 103.53% 112.94% 111.76% 125.88% 156.47% 100.00%
P/EPS 18.92 -9.21 39.23 30.57 23.71 23.82 23.80 -14.20%
  QoQ % 305.43% -123.48% 28.33% 28.93% -0.46% 0.08% -
  Horiz. % 79.50% -38.70% 164.83% 128.45% 99.62% 100.08% 100.00%
EY 5.29 -10.85 2.55 3.27 4.22 4.20 4.20 16.64%
  QoQ % 148.76% -525.49% -22.02% -22.51% 0.48% 0.00% -
  Horiz. % 125.95% -258.33% 60.71% 77.86% 100.48% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 1.26 1.23 1.23 1.44 2.13 1.39 -26.85%
  QoQ % -30.95% 2.44% 0.00% -14.58% -32.39% 53.24% -
  Horiz. % 62.59% 90.65% 88.49% 88.49% 103.60% 153.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS