Highlights

[BRAHIMS] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -169.90%    YoY -     -169.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 266,176 281,750 243,850 305,626 369,618 371,254 9,334 74.75%
  YoY % -5.53% 15.54% -20.21% -17.31% -0.44% 3,877.44% -
  Horiz. % 2,851.68% 3,018.53% 2,612.49% 3,274.33% 3,959.91% 3,977.44% 100.00%
PBT -17,078 -2,718 -22,168 -5,374 36,062 40,176 4,126 -
  YoY % -528.33% 87.74% -312.50% -114.90% -10.24% 873.73% -
  Horiz. % -413.91% -65.87% -537.28% -130.25% 874.02% 973.73% 100.00%
Tax -48 -1,582 -516 -304 -13,434 -17,890 0 -
  YoY % 96.97% -206.59% -69.74% 97.74% 24.91% 0.00% -
  Horiz. % 0.27% 8.84% 2.88% 1.70% 75.09% 100.00% -
NP -17,126 -4,300 -22,684 -5,678 22,628 22,286 4,126 -
  YoY % -298.28% 81.04% -299.51% -125.09% 1.53% 440.14% -
  Horiz. % -415.08% -104.22% -549.78% -137.62% 548.42% 540.14% 100.00%
NP to SH -10,620 -7,738 -21,642 -7,944 11,438 7,378 4,126 -
  YoY % -37.24% 64.25% -172.43% -169.45% 55.03% 78.82% -
  Horiz. % -257.39% -187.54% -524.53% -192.54% 277.22% 178.82% 100.00%
Tax Rate - % - % - % - % 37.25 % 44.53 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.35% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 83.65% 100.00% -
Total Cost 283,302 286,050 266,534 311,304 346,990 348,968 5,208 94.59%
  YoY % -0.96% 7.32% -14.38% -10.28% -0.57% 6,600.61% -
  Horiz. % 5,439.75% 5,492.51% 5,117.78% 5,977.42% 6,662.63% 6,700.61% 100.00%
Net Worth 93,893 243,350 380,726 243,374 283,542 254,500 183,625 -10.57%
  YoY % -61.42% -36.08% 56.44% -14.17% 11.41% 38.60% -
  Horiz. % 51.13% 132.53% 207.34% 132.54% 154.41% 138.60% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 93,893 243,350 380,726 243,374 283,542 254,500 183,625 -10.57%
  YoY % -61.42% -36.08% 56.44% -14.17% 11.41% 38.60% -
  Horiz. % 51.13% 132.53% 207.34% 132.54% 154.41% 138.60% 100.00%
NOSH 268,266 236,285 236,285 236,285 236,285 214,805 189,266 5.98%
  YoY % 13.53% 0.00% 0.00% 0.00% 10.00% 13.49% -
  Horiz. % 141.74% 124.84% 124.84% 124.84% 124.84% 113.49% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -6.43 % -1.53 % -9.30 % -1.86 % 6.12 % 6.00 % 44.20 % -
  YoY % -320.26% 83.55% -400.00% -130.39% 2.00% -86.43% -
  Horiz. % -14.55% -3.46% -21.04% -4.21% 13.85% 13.57% 100.00%
ROE -11.31 % -3.18 % -5.68 % -3.26 % 4.03 % 2.90 % 2.25 % -
  YoY % -255.66% 44.01% -74.23% -180.89% 38.97% 28.89% -
  Horiz. % -502.67% -141.33% -252.44% -144.89% 179.11% 128.89% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 99.22 119.24 103.20 129.35 156.43 172.83 4.93 64.89%
  YoY % -16.79% 15.54% -20.22% -17.31% -9.49% 3,405.68% -
  Horiz. % 2,012.58% 2,418.66% 2,093.31% 2,623.73% 3,173.02% 3,505.68% 100.00%
EPS -3.96 -3.28 -9.16 -3.36 4.92 3.44 2.18 -
  YoY % -20.73% 64.19% -172.62% -168.29% 43.02% 57.80% -
  Horiz. % -181.65% -150.46% -420.18% -154.13% 225.69% 157.80% 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 0.3500 1.0299 1.6113 1.0300 1.2000 1.1848 0.9702 -15.62%
  YoY % -66.02% -36.08% 56.44% -14.17% 1.28% 22.12% -
  Horiz. % 36.08% 106.15% 166.08% 106.16% 123.69% 122.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 99.22 105.03 90.90 113.93 137.78 138.39 3.48 74.74%
  YoY % -5.53% 15.54% -20.21% -17.31% -0.44% 3,876.72% -
  Horiz. % 2,851.15% 3,018.10% 2,612.07% 3,273.85% 3,959.20% 3,976.72% 100.00%
EPS -3.96 -2.88 -8.07 -2.96 4.26 2.75 1.54 -
  YoY % -37.50% 64.31% -172.64% -169.48% 54.91% 78.57% -
  Horiz. % -257.14% -187.01% -524.03% -192.21% 276.62% 178.57% 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 0.3500 0.9071 1.4192 0.9072 1.0569 0.9487 0.6845 -10.57%
  YoY % -61.42% -36.08% 56.44% -14.16% 11.41% 38.60% -
  Horiz. % 51.13% 132.52% 207.33% 132.53% 154.40% 138.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2650 0.6000 0.9150 0.9100 1.8100 0.9400 1.1000 -
P/RPS 0.27 0.50 0.89 0.70 1.16 0.54 22.30 -52.06%
  YoY % -46.00% -43.82% 27.14% -39.66% 114.81% -97.58% -
  Horiz. % 1.21% 2.24% 3.99% 3.14% 5.20% 2.42% 100.00%
P/EPS -6.69 -18.32 -9.99 -27.07 37.39 27.37 50.46 -
  YoY % 63.48% -83.38% 63.10% -172.40% 36.61% -45.76% -
  Horiz. % -13.26% -36.31% -19.80% -53.65% 74.10% 54.24% 100.00%
EY -14.94 -5.46 -10.01 -3.69 2.67 3.65 1.98 -
  YoY % -173.63% 45.45% -171.27% -238.20% -26.85% 84.34% -
  Horiz. % -754.55% -275.76% -505.56% -186.36% 134.85% 184.34% 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 0.76 0.58 0.57 0.88 1.51 0.79 1.13 -6.39%
  YoY % 31.03% 1.75% -35.23% -41.72% 91.14% -30.09% -
  Horiz. % 67.26% 51.33% 50.44% 77.88% 133.63% 69.91% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 29/08/16 27/08/15 26/08/14 28/08/13 17/08/12 -
Price 0.3050 0.5250 0.8500 0.5850 1.4800 1.1600 1.0400 -
P/RPS 0.31 0.44 0.82 0.45 0.95 0.67 21.09 -50.49%
  YoY % -29.55% -46.34% 82.22% -52.63% 41.79% -96.82% -
  Horiz. % 1.47% 2.09% 3.89% 2.13% 4.50% 3.18% 100.00%
P/EPS -7.70 -16.03 -9.28 -17.40 30.57 33.77 47.71 -
  YoY % 51.97% -72.74% 46.67% -156.92% -9.48% -29.22% -
  Horiz. % -16.14% -33.60% -19.45% -36.47% 64.07% 70.78% 100.00%
EY -12.98 -6.24 -10.78 -5.75 3.27 2.96 2.10 -
  YoY % -108.01% 42.12% -87.48% -275.84% 10.47% 40.95% -
  Horiz. % -618.10% -297.14% -513.33% -273.81% 155.71% 140.95% 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 0.87 0.51 0.53 0.57 1.23 0.98 1.07 -3.39%
  YoY % 70.59% -3.77% -7.02% -53.66% 25.51% -8.41% -
  Horiz. % 81.31% 47.66% 49.53% 53.27% 114.95% 91.59% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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