Highlights

[BRAHIMS] QoQ Cumulative 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 -     37.58%    YoY -     55.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 85,726 353,572 274,500 184,809 92,473 394,829 285,709 -55.21%
  QoQ % -75.75% 28.81% 48.53% 99.85% -76.58% 38.19% -
  Horiz. % 30.00% 123.75% 96.08% 64.68% 32.37% 138.19% 100.00%
PBT 5,511 -34,808 23,716 18,031 11,595 58,800 36,613 -71.74%
  QoQ % 115.83% -246.77% 31.53% 55.51% -80.28% 60.60% -
  Horiz. % 15.05% -95.07% 64.77% 49.25% 31.67% 160.60% 100.00%
Tax -52 -653 -9,498 -6,717 -4,170 -19,751 -14,612 -97.68%
  QoQ % 92.04% 93.12% -41.40% -61.08% 78.89% -35.17% -
  Horiz. % 0.36% 4.47% 65.00% 45.97% 28.54% 135.17% 100.00%
NP 5,459 -35,461 14,218 11,314 7,425 39,049 22,001 -60.55%
  QoQ % 115.39% -349.41% 25.67% 52.38% -80.99% 77.49% -
  Horiz. % 24.81% -161.18% 64.62% 51.42% 33.75% 177.49% 100.00%
NP to SH 2,841 -33,592 6,730 5,719 4,157 22,028 10,185 -57.34%
  QoQ % 108.46% -599.14% 17.68% 37.58% -81.13% 116.28% -
  Horiz. % 27.89% -329.82% 66.08% 56.15% 40.81% 216.28% 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 80,267 389,033 260,282 173,495 85,048 355,780 263,708 -54.78%
  QoQ % -79.37% 49.47% 50.02% 104.00% -76.10% 34.91% -
  Horiz. % 30.44% 147.52% 98.70% 65.79% 32.25% 134.91% 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 1.15 % -13.71 % 2.35 % 2.02 % 1.52 % 8.95 % 4.38 % -59.03%
  QoQ % 108.39% -683.40% 16.34% 32.89% -83.02% 104.34% -
  Horiz. % 26.26% -313.01% 53.65% 46.12% 34.70% 204.34% 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 36.28 149.64 116.17 78.21 40.57 181.36 132.58 -57.88%
  QoQ % -75.76% 28.81% 48.54% 92.78% -77.63% 36.79% -
  Horiz. % 27.36% 112.87% 87.62% 58.99% 30.60% 136.79% 100.00%
EPS 1.20 -14.34 2.88 2.46 1.82 10.12 4.74 -60.01%
  QoQ % 108.37% -597.92% 17.07% 35.16% -82.02% 113.50% -
  Horiz. % 25.32% -302.53% 60.76% 51.90% 38.40% 213.50% 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 31.96 131.80 102.32 68.89 34.47 147.18 106.50 -55.21%
  QoQ % -75.75% 28.81% 48.53% 99.85% -76.58% 38.20% -
  Horiz. % 30.01% 123.76% 96.08% 64.69% 32.37% 138.20% 100.00%
EPS 1.06 -12.52 2.51 2.13 1.55 8.21 3.80 -57.34%
  QoQ % 108.47% -598.80% 17.84% 37.42% -81.12% 116.05% -
  Horiz. % 27.89% -329.47% 66.05% 56.05% 40.79% 216.05% 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 2.32 0.88 1.08 2.31 5.96 1.01 1.03 71.92%
  QoQ % 163.64% -18.52% -53.25% -61.24% 490.10% -1.94% -
  Horiz. % 225.24% 85.44% 104.85% 224.27% 578.64% 98.06% 100.00%
P/EPS 69.86 -9.28 44.24 74.78 132.69 18.18 28.99 79.84%
  QoQ % 852.80% -120.98% -40.84% -43.64% 629.87% -37.29% -
  Horiz. % 240.98% -32.01% 152.60% 257.95% 457.71% 62.71% 100.00%
EY 1.43 -10.77 2.26 1.34 0.75 5.50 3.45 -44.44%
  QoQ % 113.28% -576.55% 68.66% 78.67% -86.36% 59.42% -
  Horiz. % 41.45% -312.17% 65.51% 38.84% 21.74% 159.42% 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 2.51 0.88 1.28 1.89 4.26 1.33 1.13 70.32%
  QoQ % 185.23% -31.25% -32.28% -55.63% 220.30% 17.70% -
  Horiz. % 222.12% 77.88% 113.27% 167.26% 376.99% 117.70% 100.00%
P/EPS 75.68 -9.21 52.31 61.15 94.86 23.82 31.74 78.57%
  QoQ % 921.72% -117.61% -14.46% -35.54% 298.24% -24.95% -
  Horiz. % 238.44% -29.02% 164.81% 192.66% 298.87% 75.05% 100.00%
EY 1.32 -10.85 1.91 1.64 1.05 4.20 3.15 -44.03%
  QoQ % 112.17% -668.06% 16.46% 56.19% -75.00% 33.33% -
  Horiz. % 41.90% -344.44% 60.63% 52.06% 33.33% 133.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

310  366  584  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.29+0.015 
 KTG 0.270.00 
 PNEPCB 0.36-0.02 
 PA 0.18+0.005 
 JAKS 0.695+0.025 
 HSI-HDT 0.075-0.04 
 ISTONE 0.235-0.005 
 SAMAIDEN 1.81+0.13 
 DNEX 0.225+0.005 

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