[BRAHIMS] QoQ TTM Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Bursa Q2 2014.pdf 
