Highlights

[BRAHIMS] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 281,750 243,850 305,626 369,618 371,254 9,334 180,850 7.66%
  YoY % 15.54% -20.21% -17.31% -0.44% 3,877.44% -94.84% -
  Horiz. % 155.79% 134.84% 168.99% 204.38% 205.28% 5.16% 100.00%
PBT -2,718 -22,168 -5,374 36,062 40,176 4,126 24,058 -
  YoY % 87.74% -312.50% -114.90% -10.24% 873.73% -82.85% -
  Horiz. % -11.30% -92.14% -22.34% 149.90% 167.00% 17.15% 100.00%
Tax -1,582 -516 -304 -13,434 -17,890 0 -8,240 -24.03%
  YoY % -206.59% -69.74% 97.74% 24.91% 0.00% 0.00% -
  Horiz. % 19.20% 6.26% 3.69% 163.03% 217.11% -0.00% 100.00%
NP -4,300 -22,684 -5,678 22,628 22,286 4,126 15,818 -
  YoY % 81.04% -299.51% -125.09% 1.53% 440.14% -73.92% -
  Horiz. % -27.18% -143.41% -35.90% 143.05% 140.89% 26.08% 100.00%
NP to SH -7,738 -21,642 -7,944 11,438 7,378 4,126 9,894 -
  YoY % 64.25% -172.43% -169.45% 55.03% 78.82% -58.30% -
  Horiz. % -78.21% -218.74% -80.29% 115.61% 74.57% 41.70% 100.00%
Tax Rate - % - % - % 37.25 % 44.53 % - % 34.25 % -
  YoY % 0.00% 0.00% 0.00% -16.35% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 108.76% 130.01% 0.00% 100.00%
Total Cost 286,050 266,534 311,304 346,990 348,968 5,208 165,032 9.59%
  YoY % 7.32% -14.38% -10.28% -0.57% 6,600.61% -96.84% -
  Horiz. % 173.33% 161.50% 188.63% 210.26% 211.45% 3.16% 100.00%
Net Worth 243,350 380,726 243,374 283,542 254,500 183,625 164,900 6.69%
  YoY % -36.08% 56.44% -14.17% 11.41% 38.60% 11.36% -
  Horiz. % 147.57% 230.88% 147.59% 171.95% 154.34% 111.36% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 243,350 380,726 243,374 283,542 254,500 183,625 164,900 6.69%
  YoY % -36.08% 56.44% -14.17% 11.41% 38.60% 11.36% -
  Horiz. % 147.57% 230.88% 147.59% 171.95% 154.34% 111.36% 100.00%
NOSH 236,285 236,285 236,285 236,285 214,805 189,266 179,239 4.71%
  YoY % 0.00% 0.00% 0.00% 10.00% 13.49% 5.59% -
  Horiz. % 131.83% 131.83% 131.83% 131.83% 119.84% 105.59% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -1.53 % -9.30 % -1.86 % 6.12 % 6.00 % 44.20 % 8.75 % -
  YoY % 83.55% -400.00% -130.39% 2.00% -86.43% 405.14% -
  Horiz. % -17.49% -106.29% -21.26% 69.94% 68.57% 505.14% 100.00%
ROE -3.18 % -5.68 % -3.26 % 4.03 % 2.90 % 2.25 % 6.00 % -
  YoY % 44.01% -74.23% -180.89% 38.97% 28.89% -62.50% -
  Horiz. % -53.00% -94.67% -54.33% 67.17% 48.33% 37.50% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 119.24 103.20 129.35 156.43 172.83 4.93 100.90 2.82%
  YoY % 15.54% -20.22% -17.31% -9.49% 3,405.68% -95.11% -
  Horiz. % 118.18% 102.28% 128.20% 155.03% 171.29% 4.89% 100.00%
EPS -3.28 -9.16 -3.36 4.92 3.44 2.18 5.52 -
  YoY % 64.19% -172.62% -168.29% 43.02% 57.80% -60.51% -
  Horiz. % -59.42% -165.94% -60.87% 89.13% 62.32% 39.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0299 1.6113 1.0300 1.2000 1.1848 0.9702 0.9200 1.90%
  YoY % -36.08% 56.44% -14.17% 1.28% 22.12% 5.46% -
  Horiz. % 111.95% 175.14% 111.96% 130.43% 128.78% 105.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 105.03 90.90 113.93 137.78 138.39 3.48 67.41 7.66%
  YoY % 15.54% -20.21% -17.31% -0.44% 3,876.72% -94.84% -
  Horiz. % 155.81% 134.85% 169.01% 204.39% 205.30% 5.16% 100.00%
EPS -2.88 -8.07 -2.96 4.26 2.75 1.54 3.69 -
  YoY % 64.31% -172.64% -169.48% 54.91% 78.57% -58.27% -
  Horiz. % -78.05% -218.70% -80.22% 115.45% 74.53% 41.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9071 1.4192 0.9072 1.0569 0.9487 0.6845 0.6147 6.69%
  YoY % -36.08% 56.44% -14.16% 11.41% 38.60% 11.36% -
  Horiz. % 147.57% 230.88% 147.58% 171.94% 154.34% 111.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.6000 0.9150 0.9100 1.8100 0.9400 1.1000 0.4300 -
P/RPS 0.50 0.89 0.70 1.16 0.54 22.30 0.43 2.54%
  YoY % -43.82% 27.14% -39.66% 114.81% -97.58% 5,086.05% -
  Horiz. % 116.28% 206.98% 162.79% 269.77% 125.58% 5,186.05% 100.00%
P/EPS -18.32 -9.99 -27.07 37.39 27.37 50.46 7.79 -
  YoY % -83.38% 63.10% -172.40% 36.61% -45.76% 547.75% -
  Horiz. % -235.17% -128.24% -347.50% 479.97% 351.35% 647.75% 100.00%
EY -5.46 -10.01 -3.69 2.67 3.65 1.98 12.84 -
  YoY % 45.45% -171.27% -238.20% -26.85% 84.34% -84.58% -
  Horiz. % -42.52% -77.96% -28.74% 20.79% 28.43% 15.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.57 0.88 1.51 0.79 1.13 0.47 3.56%
  YoY % 1.75% -35.23% -41.72% 91.14% -30.09% 140.43% -
  Horiz. % 123.40% 121.28% 187.23% 321.28% 168.09% 240.43% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 27/08/15 26/08/14 28/08/13 17/08/12 19/08/11 -
Price 0.5250 0.8500 0.5850 1.4800 1.1600 1.0400 0.4400 -
P/RPS 0.44 0.82 0.45 0.95 0.67 21.09 0.44 -
  YoY % -46.34% 82.22% -52.63% 41.79% -96.82% 4,693.18% -
  Horiz. % 100.00% 186.36% 102.27% 215.91% 152.27% 4,793.18% 100.00%
P/EPS -16.03 -9.28 -17.40 30.57 33.77 47.71 7.97 -
  YoY % -72.74% 46.67% -156.92% -9.48% -29.22% 498.62% -
  Horiz. % -201.13% -116.44% -218.32% 383.56% 423.71% 598.62% 100.00%
EY -6.24 -10.78 -5.75 3.27 2.96 2.10 12.55 -
  YoY % 42.12% -87.48% -275.84% 10.47% 40.95% -83.27% -
  Horiz. % -49.72% -85.90% -45.82% 26.06% 23.59% 16.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.53 0.57 1.23 0.98 1.07 0.48 1.01%
  YoY % -3.77% -7.02% -53.66% 25.51% -8.41% 122.92% -
  Horiz. % 106.25% 110.42% 118.75% 256.25% 204.17% 222.92% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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