Highlights

[BRAHIMS] YoY Quarter Result on 2011-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 19-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     11.50%    YoY -     33.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 92,336 98,248 2,471 45,942 42,834 36,875 31,177 19.83%
  YoY % -6.02% 3,876.04% -94.62% 7.26% 16.16% 18.28% -
  Horiz. % 296.17% 315.13% 7.93% 147.36% 137.39% 118.28% 100.00%
PBT 6,436 15,186 1,400 6,223 5,168 3,454 -626 -
  YoY % -57.62% 984.71% -77.50% 20.41% 49.62% 651.76% -
  Horiz. % -1,028.11% -2,425.88% -223.64% -994.09% -825.56% -551.76% 100.00%
Tax -2,547 -5,318 0 -2,137 -1,762 -1,122 -376 37.53%
  YoY % 52.11% 0.00% 0.00% -21.28% -57.04% -198.40% -
  Horiz. % 677.39% 1,414.36% -0.00% 568.35% 468.62% 298.40% 100.00%
NP 3,889 9,868 1,400 4,086 3,406 2,332 -1,002 -
  YoY % -60.59% 604.86% -65.74% 19.96% 46.05% 332.73% -
  Horiz. % -388.12% -984.83% -139.72% -407.78% -339.92% -232.73% 100.00%
NP to SH 1,562 5,463 1,400 2,608 1,951 1,305 -1,290 -
  YoY % -71.41% 290.21% -46.32% 33.68% 49.50% 201.16% -
  Horiz. % -121.09% -423.49% -108.53% -202.17% -151.24% -101.16% 100.00%
Tax Rate 39.57 % 35.02 % - % 34.34 % 34.09 % 32.48 % - % -
  YoY % 12.99% 0.00% 0.00% 0.73% 4.96% 0.00% -
  Horiz. % 121.83% 107.82% 0.00% 105.73% 104.96% 100.00% -
Total Cost 88,447 88,380 1,071 41,856 39,428 34,543 32,179 18.35%
  YoY % 0.08% 8,152.10% -97.44% 6.16% 14.14% 7.35% -
  Horiz. % 274.86% 274.65% 3.33% 130.07% 122.53% 107.35% 100.00%
Net Worth 283,542 254,500 191,307 164,339 155,722 162,678 327,107 -2.35%
  YoY % 11.41% 33.03% 16.41% 5.53% -4.28% -50.27% -
  Horiz. % 86.68% 77.80% 58.48% 50.24% 47.61% 49.73% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 283,542 254,500 191,307 164,339 155,722 162,678 327,107 -2.35%
  YoY % 11.41% 33.03% 16.41% 5.53% -4.28% -50.27% -
  Horiz. % 86.68% 77.80% 58.48% 50.24% 47.61% 49.73% 100.00%
NOSH 236,285 214,805 197,183 178,630 178,990 178,767 230,357 0.42%
  YoY % 10.00% 8.94% 10.39% -0.20% 0.13% -22.40% -
  Horiz. % 102.57% 93.25% 85.60% 77.54% 77.70% 77.60% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.21 % 10.04 % 56.66 % 8.89 % 7.95 % 6.32 % -3.21 % -
  YoY % -58.07% -82.28% 537.35% 11.82% 25.79% 296.88% -
  Horiz. % -131.15% -312.77% -1,765.11% -276.95% -247.66% -196.88% 100.00%
ROE 0.55 % 2.15 % 0.73 % 1.59 % 1.25 % 0.80 % -0.39 % -
  YoY % -74.42% 194.52% -54.09% 27.20% 56.25% 305.13% -
  Horiz. % -141.03% -551.28% -187.18% -407.69% -320.51% -205.13% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 39.08 45.74 1.25 25.72 23.93 20.63 13.53 19.33%
  YoY % -14.56% 3,559.20% -95.14% 7.48% 16.00% 52.48% -
  Horiz. % 288.84% 338.06% 9.24% 190.10% 176.87% 152.48% 100.00%
EPS 0.66 2.54 0.71 1.46 1.09 0.73 -0.56 -
  YoY % -74.02% 257.75% -51.37% 33.94% 49.32% 230.36% -
  Horiz. % -117.86% -453.57% -126.79% -260.71% -194.64% -130.36% 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 1.2000 1.1848 0.9702 0.9200 0.8700 0.9100 1.4200 -2.77%
  YoY % 1.28% 22.12% 5.46% 5.75% -4.40% -35.92% -
  Horiz. % 84.51% 83.44% 68.32% 64.79% 61.27% 64.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.42 36.62 0.92 17.13 15.97 13.75 11.62 19.83%
  YoY % -6.01% 3,880.43% -94.63% 7.26% 16.15% 18.33% -
  Horiz. % 296.21% 315.15% 7.92% 147.42% 137.44% 118.33% 100.00%
EPS 0.58 2.04 0.52 0.97 0.73 0.49 -0.48 -
  YoY % -71.57% 292.31% -46.39% 32.88% 48.98% 202.08% -
  Horiz. % -120.83% -425.00% -108.33% -202.08% -152.08% -102.08% 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 1.0569 0.9487 0.7131 0.6126 0.5805 0.6064 1.2193 -2.35%
  YoY % 11.41% 33.04% 16.41% 5.53% -4.27% -50.27% -
  Horiz. % 86.68% 77.81% 58.48% 50.24% 47.61% 49.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.8100 0.9400 1.1000 0.4300 0.3800 0.3400 0.7700 -
P/RPS 4.63 2.06 87.78 1.67 1.59 1.65 5.69 -3.38%
  YoY % 124.76% -97.65% 5,156.29% 5.03% -3.64% -71.00% -
  Horiz. % 81.37% 36.20% 1,542.71% 29.35% 27.94% 29.00% 100.00%
P/EPS 273.80 36.96 154.93 29.45 34.86 46.58 -137.50 -
  YoY % 640.80% -76.14% 426.08% -15.52% -25.16% 133.88% -
  Horiz. % -199.13% -26.88% -112.68% -21.42% -25.35% -33.88% 100.00%
EY 0.37 2.71 0.65 3.40 2.87 2.15 -0.73 -
  YoY % -86.35% 316.92% -80.88% 18.47% 33.49% 394.52% -
  Horiz. % -50.68% -371.23% -89.04% -465.75% -393.15% -294.52% 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 1.51 0.79 1.13 0.47 0.44 0.37 0.54 18.69%
  YoY % 91.14% -30.09% 140.43% 6.82% 18.92% -31.48% -
  Horiz. % 279.63% 146.30% 209.26% 87.04% 81.48% 68.52% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 29/08/08 -
Price 1.4800 1.1600 1.0400 0.4400 0.5100 0.3700 0.6900 -
P/RPS 3.79 2.54 82.99 1.71 2.13 1.79 5.10 -4.83%
  YoY % 49.21% -96.94% 4,753.22% -19.72% 18.99% -64.90% -
  Horiz. % 74.31% 49.80% 1,627.25% 33.53% 41.76% 35.10% 100.00%
P/EPS 223.88 45.61 146.48 30.14 46.79 50.68 -123.21 -
  YoY % 390.86% -68.86% 386.00% -35.58% -7.68% 141.13% -
  Horiz. % -181.71% -37.02% -118.89% -24.46% -37.98% -41.13% 100.00%
EY 0.45 2.19 0.68 3.32 2.14 1.97 -0.81 -
  YoY % -79.45% 222.06% -79.52% 55.14% 8.63% 343.21% -
  Horiz. % -55.56% -270.37% -83.95% -409.88% -264.20% -243.21% 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 1.23 0.98 1.07 0.48 0.59 0.41 0.49 16.57%
  YoY % 25.51% -8.41% 122.92% -18.64% 43.90% -16.33% -
  Horiz. % 251.02% 200.00% 218.37% 97.96% 120.41% 83.67% 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
 
 

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