Highlights

[BRAHIMS] QoQ 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 -     -62.42%    YoY -     -71.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 79,072 89,691 92,336 92,473 109,120 100,082 -9.82%
  QoQ % 8.42% -11.84% -2.86% -0.15% -15.26% 9.03% -
  Horiz. % 85.66% 79.01% 89.62% 92.26% 92.40% 109.03% 100.00%
PBT 5,511 -58,524 5,685 6,436 11,595 22,187 16,525 -51.94%
  QoQ % 109.42% -1,129.45% -11.67% -44.49% -47.74% 34.26% -
  Horiz. % 33.35% -354.15% 34.40% 38.95% 70.17% 134.26% 100.00%
Tax -52 8,845 -2,781 -2,547 -4,170 -5,140 -5,667 -95.63%
  QoQ % -100.59% 418.05% -9.19% 38.92% 18.87% 9.30% -
  Horiz. % 0.92% -156.08% 49.07% 44.94% 73.58% 90.70% 100.00%
NP 5,459 -49,679 2,904 3,889 7,425 17,047 10,858 -36.80%
  QoQ % 110.99% -1,810.71% -25.33% -47.62% -56.44% 57.00% -
  Horiz. % 50.28% -457.53% 26.75% 35.82% 68.38% 157.00% 100.00%
NP to SH 2,841 -40,322 1,011 1,562 4,157 12,685 6,496 -42.41%
  QoQ % 107.05% -4,088.33% -35.28% -62.42% -67.23% 95.27% -
  Horiz. % 43.73% -620.72% 15.56% 24.05% 63.99% 195.27% 100.00%
Tax Rate 0.94 % - % 48.92 % 39.57 % 35.96 % 23.17 % 34.29 % -90.93%
  QoQ % 0.00% 0.00% 23.63% 10.04% 55.20% -32.43% -
  Horiz. % 2.74% 0.00% 142.67% 115.40% 104.87% 67.57% 100.00%
Total Cost 80,267 128,751 86,787 88,447 85,048 92,073 89,224 -6.82%
  QoQ % -37.66% 48.35% -1.88% 4.00% -7.63% 3.19% -
  Horiz. % 89.96% 144.30% 97.27% 99.13% 95.32% 103.19% 100.00%
Net Worth 248,099 245,028 285,905 283,542 273,518 254,854 232,746 4.35%
  QoQ % 1.25% -14.30% 0.83% 3.66% 7.32% 9.50% -
  Horiz. % 106.60% 105.28% 122.84% 121.82% 117.52% 109.50% 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 248,099 245,028 285,905 283,542 273,518 254,854 232,746 4.35%
  QoQ % 1.25% -14.30% 0.83% 3.66% 7.32% 9.50% -
  Horiz. % 106.60% 105.28% 122.84% 121.82% 117.52% 109.50% 100.00%
NOSH 236,285 236,285 236,285 236,285 227,932 225,534 215,506 6.33%
  QoQ % 0.00% 0.00% 0.00% 3.66% 1.06% 4.65% -
  Horiz. % 109.64% 109.64% 109.64% 109.64% 105.77% 104.65% 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 % -62.83 % 3.24 % 4.21 % 8.03 % 15.62 % 10.85 % -29.91%
  QoQ % 110.14% -2,039.20% -23.04% -47.57% -48.59% 43.96% -
  Horiz. % 58.71% -579.08% 29.86% 38.80% 74.01% 143.96% 100.00%
ROE 1.15 % -16.46 % 0.35 % 0.55 % 1.52 % 4.98 % 2.79 % -44.64%
  QoQ % 106.99% -4,802.86% -36.36% -63.82% -69.48% 78.49% -
  Horiz. % 41.22% -589.96% 12.54% 19.71% 54.48% 178.49% 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 33.46 37.96 39.08 40.57 48.38 46.44 -15.19%
  QoQ % 8.43% -11.85% -2.87% -3.67% -16.14% 4.18% -
  Horiz. % 78.12% 72.05% 81.74% 84.15% 87.36% 104.18% 100.00%
EPS 1.20 -17.06 0.43 0.66 1.82 5.25 3.01 -45.86%
  QoQ % 107.03% -4,067.44% -34.85% -63.74% -65.33% 74.42% -
  Horiz. % 39.87% -566.78% 14.29% 21.93% 60.47% 174.42% 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 29.48 33.43 34.42 34.47 40.68 37.31 -9.81%
  QoQ % 8.41% -11.82% -2.88% -0.15% -15.27% 9.03% -
  Horiz. % 85.66% 79.01% 89.60% 92.25% 92.39% 109.03% 100.00%
EPS 1.06 -15.03 0.38 0.58 1.55 4.73 2.42 -42.35%
  QoQ % 107.05% -4,055.26% -34.48% -62.58% -67.23% 95.45% -
  Horiz. % 43.80% -621.07% 15.70% 23.97% 64.05% 195.45% 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 0.9500 0.8676 4.35%
  QoQ % 1.25% -14.30% 0.84% 3.66% 7.33% 9.50% -
  Horiz. % 106.59% 105.28% 122.84% 121.82% 117.52% 109.50% 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 3.94 3.32 4.63 5.96 3.80 2.95 -14.81%
  QoQ % -41.12% 18.67% -28.29% -22.32% 56.84% 28.81% -
  Horiz. % 78.64% 133.56% 112.54% 156.95% 202.03% 128.81% 100.00%
P/EPS 69.86 -7.74 294.48 273.80 132.69 32.71 45.45 33.22%
  QoQ % 1,002.58% -102.63% 7.55% 106.35% 305.66% -28.03% -
  Horiz. % 153.71% -17.03% 647.92% 602.42% 291.95% 71.97% 100.00%
EY 1.43 -12.93 0.34 0.37 0.75 3.06 2.20 -24.98%
  QoQ % 111.06% -3,902.94% -8.11% -50.67% -75.49% 39.09% -
  Horiz. % 65.00% -587.73% 15.45% 16.82% 34.09% 139.09% 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 3.91 3.93 3.79 4.26 4.98 3.23 -15.49%
  QoQ % -35.81% -0.51% 3.69% -11.03% -14.46% 54.18% -
  Horiz. % 77.71% 121.05% 121.67% 117.34% 131.89% 154.18% 100.00%
P/EPS 75.68 -7.68 348.23 223.88 94.86 42.85 49.76 32.29%
  QoQ % 1,085.42% -102.21% 55.54% 136.01% 121.38% -13.89% -
  Horiz. % 152.09% -15.43% 699.82% 449.92% 190.64% 86.11% 100.00%
EY 1.32 -13.03 0.29 0.45 1.05 2.33 2.01 -24.47%
  QoQ % 110.13% -4,593.10% -35.56% -57.14% -54.94% 15.92% -
  Horiz. % 65.67% -648.26% 14.43% 22.39% 52.24% 115.92% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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