Highlights

[BRAHIMS] QoQ TTM 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 -     -13.54%    YoY -     141.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 346,825 353,572 383,620 394,011 399,923 394,829 288,156 13.16%
  QoQ % -1.91% -7.83% -2.64% -1.48% 1.29% 37.02% -
  Horiz. % 120.36% 122.70% 133.13% 136.74% 138.79% 137.02% 100.00%
PBT -40,892 -34,808 45,903 56,743 65,493 58,800 41,594 -
  QoQ % -17.48% -175.83% -19.10% -13.36% 11.38% 41.37% -
  Horiz. % -98.31% -83.69% 110.36% 136.42% 157.46% 141.37% 100.00%
Tax 3,465 -653 -14,638 -17,524 -20,295 -19,752 -14,940 -
  QoQ % 630.63% 95.54% 16.47% 13.65% -2.75% -32.21% -
  Horiz. % -23.19% 4.37% 97.98% 117.30% 135.84% 132.21% 100.00%
NP -37,427 -35,461 31,265 39,219 45,198 39,048 26,654 -
  QoQ % -5.54% -213.42% -20.28% -13.23% 15.75% 46.50% -
  Horiz. % -140.42% -133.04% 117.30% 147.14% 169.57% 146.50% 100.00%
NP to SH -34,908 -33,592 19,415 24,900 28,801 22,870 14,985 -
  QoQ % -3.92% -273.02% -22.03% -13.54% 25.93% 52.62% -
  Horiz. % -232.95% -224.17% 129.56% 166.17% 192.20% 152.62% 100.00%
Tax Rate - % - % 31.89 % 30.88 % 30.99 % 33.59 % 35.92 % -
  QoQ % 0.00% 0.00% 3.27% -0.35% -7.74% -6.49% -
  Horiz. % 0.00% 0.00% 88.78% 85.97% 86.28% 93.51% 100.00%
Total Cost 384,252 389,033 352,355 354,792 354,725 355,781 261,502 29.28%
  QoQ % -1.23% 10.41% -0.69% 0.02% -0.30% 36.05% -
  Horiz. % 146.94% 148.77% 134.74% 135.67% 135.65% 136.05% 100.00%
Net Worth 248,099 245,028 285,905 283,542 273,518 254,854 233,079 4.26%
  QoQ % 1.25% -14.30% 0.83% 3.66% 7.32% 9.34% -
  Horiz. % 106.44% 105.13% 122.66% 121.65% 117.35% 109.34% 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 0 0 0 0 0 0 0 -
  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 248,099 245,028 285,905 283,542 273,518 254,854 233,079 4.26%
  QoQ % 1.25% -14.30% 0.83% 3.66% 7.32% 9.34% -
  Horiz. % 106.44% 105.13% 122.66% 121.65% 117.35% 109.34% 100.00%
NOSH 236,285 236,285 236,285 236,285 227,932 225,534 215,813 6.23%
  QoQ % 0.00% 0.00% 0.00% 3.66% 1.06% 4.50% -
  Horiz. % 109.49% 109.49% 109.49% 109.49% 105.62% 104.50% 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 -10.79 % -10.03 % 8.15 % 9.95 % 11.30 % 9.89 % 9.25 % -
  QoQ % -7.58% -223.07% -18.09% -11.95% 14.26% 6.92% -
  Horiz. % -116.65% -108.43% 88.11% 107.57% 122.16% 106.92% 100.00%
ROE -14.07 % -13.71 % 6.79 % 8.78 % 10.53 % 8.97 % 6.43 % -
  QoQ % -2.63% -301.91% -22.67% -16.62% 17.39% 39.50% -
  Horiz. % -218.82% -213.22% 105.60% 136.55% 163.76% 139.50% 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 146.78 149.64 162.35 166.75 175.46 175.06 133.52 6.52%
  QoQ % -1.91% -7.83% -2.64% -4.96% 0.23% 31.11% -
  Horiz. % 109.93% 112.07% 121.59% 124.89% 131.41% 131.11% 100.00%
EPS -14.77 -14.22 8.22 10.54 12.64 10.14 6.94 -
  QoQ % -3.87% -272.99% -22.01% -16.61% 24.65% 46.11% -
  Horiz. % -212.82% -204.90% 118.44% 151.87% 182.13% 146.11% 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 129.28 131.80 143.00 146.87 149.08 147.18 107.41 13.16%
  QoQ % -1.91% -7.83% -2.63% -1.48% 1.29% 37.03% -
  Horiz. % 120.36% 122.71% 133.13% 136.74% 138.80% 137.03% 100.00%
EPS -13.01 -12.52 7.24 9.28 10.74 8.53 5.59 -
  QoQ % -3.91% -272.93% -21.98% -13.59% 25.91% 52.59% -
  Horiz. % -232.74% -223.97% 129.52% 166.01% 192.13% 152.59% 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 0.8688 4.26%
  QoQ % 1.25% -14.30% 0.84% 3.66% 7.33% 9.35% -
  Horiz. % 106.45% 105.13% 122.67% 121.65% 117.36% 109.35% 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 0.57 0.88 0.78 1.09 1.38 1.05 1.03 -32.62%
  QoQ % -35.23% 12.82% -28.44% -21.01% 31.43% 1.94% -
  Horiz. % 55.34% 85.44% 75.73% 105.83% 133.98% 101.94% 100.00%
P/EPS -5.69 -9.28 15.33 17.18 19.15 18.15 19.73 -
  QoQ % 38.69% -160.53% -10.77% -10.29% 5.51% -8.01% -
  Horiz. % -28.84% -47.03% 77.70% 87.08% 97.06% 91.99% 100.00%
EY -17.59 -10.77 6.52 5.82 5.22 5.51 5.07 -
  QoQ % -63.32% -265.18% 12.03% 11.49% -5.26% 8.68% -
  Horiz. % -346.94% -212.43% 128.60% 114.79% 102.96% 108.68% 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 0.62 0.88 0.92 0.89 0.99 1.38 1.12 -32.61%
  QoQ % -29.55% -4.35% 3.37% -10.10% -28.26% 23.21% -
  Horiz. % 55.36% 78.57% 82.14% 79.46% 88.39% 123.21% 100.00%
P/EPS -6.16 -9.21 18.13 14.04 13.69 23.77 21.60 -
  QoQ % 33.12% -150.80% 29.13% 2.56% -42.41% 10.05% -
  Horiz. % -28.52% -42.64% 83.94% 65.00% 63.38% 110.05% 100.00%
EY -16.23 -10.85 5.51 7.12 7.30 4.21 4.63 -
  QoQ % -49.59% -296.91% -22.61% -2.47% 73.40% -9.07% -
  Horiz. % -350.54% -234.34% 119.01% 153.78% 157.67% 90.93% 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
 
 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS