Highlights

[BRAHIMS] YoY Cumulative 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 -     37.58%    YoY -     55.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 140,875 121,925 152,813 184,809 185,627 4,667 90,425 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 -1,359 -11,084 -2,687 18,031 20,088 2,063 12,029 -
  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 -791 -258 -152 -6,717 -8,945 0 -4,120 -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 -2,150 -11,342 -2,839 11,314 11,143 2,063 7,909 -
  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 -3,869 -10,821 -3,972 5,719 3,689 2,063 4,947 -
  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 143,025 133,267 155,652 173,495 174,484 2,604 82,516 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 -1.59 % -2.84 % -1.63 % 2.02 % 1.45 % 1.12 % 3.00 % -
  YoY % 44.01% -74.23% -180.69% 39.31% 29.46% -62.67% -
  Horiz. % -53.00% -94.67% -54.33% 67.33% 48.33% 37.33% 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 59.62 51.60 64.67 78.21 86.42 2.47 50.45 2.82%
  YoY % 15.54% -20.21% -17.31% -9.50% 3,398.79% -95.10% -
  Horiz. % 118.18% 102.28% 128.19% 155.02% 171.30% 4.90% 100.00%
EPS -1.64 -4.58 -1.68 2.46 1.72 1.09 2.76 -
  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 52.51 45.45 56.96 68.89 69.20 1.74 33.71 7.66%
  YoY % 15.53% -20.21% -17.32% -0.45% 3,877.01% -94.84% -
  Horiz. % 155.77% 134.83% 168.97% 204.36% 205.28% 5.16% 100.00%
EPS -1.44 -4.03 -1.48 2.13 1.38 0.77 1.84 -
  YoY % 64.27% -172.30% -169.48% 54.35% 79.22% -58.15% -
  Horiz. % -78.26% -219.02% -80.43% 115.76% 75.00% 41.85% 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 1.01 1.77 1.41 2.31 1.09 44.61 0.85 2.91%
  YoY % -42.94% 25.53% -38.96% 111.93% -97.56% 5,148.24% -
  Horiz. % 118.82% 208.24% 165.88% 271.76% 128.24% 5,248.24% 100.00%
P/EPS -36.64 -19.98 -54.13 74.78 54.73 100.92 15.58 -
  YoY % -83.38% 63.09% -172.39% 36.63% -45.77% 547.75% -
  Horiz. % -235.17% -128.24% -347.43% 479.97% 351.28% 647.75% 100.00%
EY -2.73 -5.01 -1.85 1.34 1.83 0.99 6.42 -
  YoY % 45.51% -170.81% -238.06% -26.78% 84.85% -84.58% -
  Horiz. % -42.52% -78.04% -28.82% 20.87% 28.50% 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 0.88 1.65 0.90 1.89 1.34 42.18 0.87 0.19%
  YoY % -46.67% 83.33% -52.38% 41.04% -96.82% 4,748.28% -
  Horiz. % 101.15% 189.66% 103.45% 217.24% 154.02% 4,848.28% 100.00%
P/EPS -32.06 -18.56 -34.80 61.15 67.55 95.41 15.94 -
  YoY % -72.74% 46.67% -156.91% -9.47% -29.20% 498.56% -
  Horiz. % -201.13% -116.44% -218.32% 383.63% 423.78% 598.56% 100.00%
EY -3.12 -5.39 -2.87 1.64 1.48 1.05 6.27 -
  YoY % 42.12% -87.80% -275.00% 10.81% 40.95% -83.25% -
  Horiz. % -49.76% -85.96% -45.77% 26.16% 23.60% 16.75% 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
 
 

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!
PARTNERS & BROKERS