Highlights

[BRAHIMS] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -7.65%    YoY -     -172.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 288,598 266,176 281,750 243,850 305,626 369,618 371,254 -4.11%
  YoY % 8.42% -5.53% 15.54% -20.21% -17.31% -0.44% -
  Horiz. % 77.74% 71.70% 75.89% 65.68% 82.32% 99.56% 100.00%
PBT -6,728 -17,078 -2,718 -22,168 -5,374 36,062 40,176 -
  YoY % 60.60% -528.33% 87.74% -312.50% -114.90% -10.24% -
  Horiz. % -16.75% -42.51% -6.77% -55.18% -13.38% 89.76% 100.00%
Tax -546 -48 -1,582 -516 -304 -13,434 -17,890 -44.08%
  YoY % -1,037.50% 96.97% -206.59% -69.74% 97.74% 24.91% -
  Horiz. % 3.05% 0.27% 8.84% 2.88% 1.70% 75.09% 100.00%
NP -7,274 -17,126 -4,300 -22,684 -5,678 22,628 22,286 -
  YoY % 57.53% -298.28% 81.04% -299.51% -125.09% 1.53% -
  Horiz. % -32.64% -76.85% -19.29% -101.79% -25.48% 101.53% 100.00%
NP to SH -6,822 -10,620 -7,738 -21,642 -7,944 11,438 7,378 -
  YoY % 35.76% -37.24% 64.25% -172.43% -169.45% 55.03% -
  Horiz. % -92.46% -143.94% -104.88% -293.33% -107.67% 155.03% 100.00%
Tax Rate - % - % - % - % - % 37.25 % 44.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 83.65% 100.00%
Total Cost 295,872 283,302 286,050 266,534 311,304 346,990 348,968 -2.71%
  YoY % 4.44% -0.96% 7.32% -14.38% -10.28% -0.57% -
  Horiz. % 84.78% 81.18% 81.97% 76.38% 89.21% 99.43% 100.00%
Net Worth -10,730 93,893 243,350 380,726 243,374 283,542 254,500 -
  YoY % -111.43% -61.42% -36.08% 56.44% -14.17% 11.41% -
  Horiz. % -4.22% 36.89% 95.62% 149.60% 95.63% 111.41% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth -10,730 93,893 243,350 380,726 243,374 283,542 254,500 -
  YoY % -111.43% -61.42% -36.08% 56.44% -14.17% 11.41% -
  Horiz. % -4.22% 36.89% 95.62% 149.60% 95.63% 111.41% 100.00%
NOSH 268,266 268,266 236,285 236,285 236,285 236,285 214,805 3.77%
  YoY % 0.00% 13.53% 0.00% 0.00% 0.00% 10.00% -
  Horiz. % 124.89% 124.89% 110.00% 110.00% 110.00% 110.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -2.52 % -6.43 % -1.53 % -9.30 % -1.86 % 6.12 % 6.00 % -
  YoY % 60.81% -320.26% 83.55% -400.00% -130.39% 2.00% -
  Horiz. % -42.00% -107.17% -25.50% -155.00% -31.00% 102.00% 100.00%
ROE 0.00 % -11.31 % -3.18 % -5.68 % -3.26 % 4.03 % 2.90 % -
  YoY % 0.00% -255.66% 44.01% -74.23% -180.89% 38.97% -
  Horiz. % 0.00% -390.00% -109.66% -195.86% -112.41% 138.97% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 107.58 99.22 119.24 103.20 129.35 156.43 172.83 -7.59%
  YoY % 8.43% -16.79% 15.54% -20.22% -17.31% -9.49% -
  Horiz. % 62.25% 57.41% 68.99% 59.71% 74.84% 90.51% 100.00%
EPS -2.54 -3.96 -3.28 -9.16 -3.36 4.92 3.44 -
  YoY % 35.86% -20.73% 64.19% -172.62% -168.29% 43.02% -
  Horiz. % -73.84% -115.12% -95.35% -266.28% -97.67% 143.02% 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 -0.0400 0.3500 1.0299 1.6113 1.0300 1.2000 1.1848 -
  YoY % -111.43% -66.02% -36.08% 56.44% -14.17% 1.28% -
  Horiz. % -3.38% 29.54% 86.93% 136.00% 86.93% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 107.58 99.22 105.03 90.90 113.93 137.78 138.39 -4.11%
  YoY % 8.43% -5.53% 15.54% -20.21% -17.31% -0.44% -
  Horiz. % 77.74% 71.70% 75.89% 65.68% 82.33% 99.56% 100.00%
EPS -2.54 -3.96 -2.88 -8.07 -2.96 4.26 2.75 -
  YoY % 35.86% -37.50% 64.31% -172.64% -169.48% 54.91% -
  Horiz. % -92.36% -144.00% -104.73% -293.45% -107.64% 154.91% 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 -0.0400 0.3500 0.9071 1.4192 0.9072 1.0569 0.9487 -
  YoY % -111.43% -61.42% -36.08% 56.44% -14.16% 11.41% -
  Horiz. % -4.22% 36.89% 95.62% 149.59% 95.63% 111.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0900 0.2650 0.6000 0.9150 0.9100 1.8100 0.9400 -
P/RPS 0.08 0.27 0.50 0.89 0.70 1.16 0.54 -27.25%
  YoY % -70.37% -46.00% -43.82% 27.14% -39.66% 114.81% -
  Horiz. % 14.81% 50.00% 92.59% 164.81% 129.63% 214.81% 100.00%
P/EPS -3.54 -6.69 -18.32 -9.99 -27.07 37.39 27.37 -
  YoY % 47.09% 63.48% -83.38% 63.10% -172.40% 36.61% -
  Horiz. % -12.93% -24.44% -66.93% -36.50% -98.90% 136.61% 100.00%
EY -28.26 -14.94 -5.46 -10.01 -3.69 2.67 3.65 -
  YoY % -89.16% -173.63% 45.45% -171.27% -238.20% -26.85% -
  Horiz. % -774.25% -409.32% -149.59% -274.25% -101.10% 73.15% 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 0.00 0.76 0.58 0.57 0.88 1.51 0.79 -
  YoY % 0.00% 31.03% 1.75% -35.23% -41.72% 91.14% -
  Horiz. % 0.00% 96.20% 73.42% 72.15% 111.39% 191.14% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 29/08/16 27/08/15 26/08/14 28/08/13 -
Price 0.1800 0.3050 0.5250 0.8500 0.5850 1.4800 1.1600 -
P/RPS 0.17 0.31 0.44 0.82 0.45 0.95 0.67 -20.43%
  YoY % -45.16% -29.55% -46.34% 82.22% -52.63% 41.79% -
  Horiz. % 25.37% 46.27% 65.67% 122.39% 67.16% 141.79% 100.00%
P/EPS -7.08 -7.70 -16.03 -9.28 -17.40 30.57 33.77 -
  YoY % 8.05% 51.97% -72.74% 46.67% -156.92% -9.48% -
  Horiz. % -20.97% -22.80% -47.47% -27.48% -51.53% 90.52% 100.00%
EY -14.13 -12.98 -6.24 -10.78 -5.75 3.27 2.96 -
  YoY % -8.86% -108.01% 42.12% -87.48% -275.84% 10.47% -
  Horiz. % -477.36% -438.51% -210.81% -364.19% -194.26% 110.47% 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 0.00 0.87 0.51 0.53 0.57 1.23 0.98 -
  YoY % 0.00% 70.59% -3.77% -7.02% -53.66% 25.51% -
  Horiz. % 0.00% 88.78% 52.04% 54.08% 58.16% 125.51% 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
 
 

278  161  536  1516 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.305+0.03 
 KTG 0.28+0.01 
 KANGER 0.1450.00 
 JAKS 0.695+0.025 
 DNEX 0.23+0.01 
 SCBUILD 0.065+0.01 
 QES 0.3550.00 
 YONGTAI 0.295+0.005 
 ARBB-PA 0.095+0.015 

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