Highlights

[BRAHIMS] YoY Cumulative 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 -     -115.30%    YoY -     -172.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 144,299 133,088 140,875 121,925 152,813 184,809 185,627 -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 -3,364 -8,539 -1,359 -11,084 -2,687 18,031 20,088 -
  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 -273 -24 -791 -258 -152 -6,717 -8,945 -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 -3,637 -8,563 -2,150 -11,342 -2,839 11,314 11,143 -
  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 -3,411 -5,310 -3,869 -10,821 -3,972 5,719 3,689 -
  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 147,936 141,651 143,025 133,267 155,652 173,495 174,484 -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 % -5.66 % -1.59 % -2.84 % -1.63 % 2.02 % 1.45 % -
  YoY % 0.00% -255.97% 44.01% -74.23% -180.69% 39.31% -
  Horiz. % 0.00% -390.34% -109.66% -195.86% -112.41% 139.31% 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 53.79 49.61 59.62 51.60 64.67 78.21 86.42 -7.59%
  YoY % 8.43% -16.79% 15.54% -20.21% -17.31% -9.50% -
  Horiz. % 62.24% 57.41% 68.99% 59.71% 74.83% 90.50% 100.00%
EPS -1.27 -1.98 -1.64 -4.58 -1.68 2.46 1.72 -
  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 53.79 49.61 52.51 45.45 56.96 68.89 69.20 -4.11%
  YoY % 8.43% -5.52% 15.53% -20.21% -17.32% -0.45% -
  Horiz. % 77.73% 71.69% 75.88% 65.68% 82.31% 99.55% 100.00%
EPS -1.27 -1.98 -1.44 -4.03 -1.48 2.13 1.38 -
  YoY % 35.86% -37.50% 64.27% -172.30% -169.48% 54.35% -
  Horiz. % -92.03% -143.48% -104.35% -292.03% -107.25% 154.35% 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 0.17 0.53 1.01 1.77 1.41 2.31 1.09 -26.62%
  YoY % -67.92% -47.52% -42.94% 25.53% -38.96% 111.93% -
  Horiz. % 15.60% 48.62% 92.66% 162.39% 129.36% 211.93% 100.00%
P/EPS -7.08 -13.39 -36.64 -19.98 -54.13 74.78 54.73 -
  YoY % 47.12% 63.46% -83.38% 63.09% -172.39% 36.63% -
  Horiz. % -12.94% -24.47% -66.95% -36.51% -98.90% 136.63% 100.00%
EY -14.13 -7.47 -2.73 -5.01 -1.85 1.34 1.83 -
  YoY % -89.16% -173.63% 45.51% -170.81% -238.06% -26.78% -
  Horiz. % -772.13% -408.20% -149.18% -273.77% -101.09% 73.22% 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 0.33 0.61 0.88 1.65 0.90 1.89 1.34 -20.82%
  YoY % -45.90% -30.68% -46.67% 83.33% -52.38% 41.04% -
  Horiz. % 24.63% 45.52% 65.67% 123.13% 67.16% 141.04% 100.00%
P/EPS -14.16 -15.41 -32.06 -18.56 -34.80 61.15 67.55 -
  YoY % 8.11% 51.93% -72.74% 46.67% -156.91% -9.47% -
  Horiz. % -20.96% -22.81% -47.46% -27.48% -51.52% 90.53% 100.00%
EY -7.06 -6.49 -3.12 -5.39 -2.87 1.64 1.48 -
  YoY % -8.78% -108.01% 42.12% -87.80% -275.00% 10.81% -
  Horiz. % -477.03% -438.51% -210.81% -364.19% -193.92% 110.81% 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
 
 

295  248  554  1394 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.035-0.005 
 ARBB 0.295+0.02 
 KTG 0.265-0.005 
 PNEPCB 0.39+0.01 
 JAKS 0.695+0.025 
 DNEX 0.225+0.005 
 KANGER 0.1450.00 
 SAMAIDEN 1.82+0.14 
 HSI-HDT 0.095-0.02 
 KNM 0.195+0.005 

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