Highlights

[BRAHIMS] YoY Quarter Result on 2012-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 17-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     111.16%    YoY -     -46.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 67,087 92,336 98,248 2,471 45,942 42,834 36,875 10.48%
  YoY % -27.34% -6.02% 3,876.04% -94.62% 7.26% 16.16% -
  Horiz. % 181.93% 250.40% 266.44% 6.70% 124.59% 116.16% 100.00%
PBT -8,198 6,436 15,186 1,400 6,223 5,168 3,454 -
  YoY % -227.38% -57.62% 984.71% -77.50% 20.41% 49.62% -
  Horiz. % -237.35% 186.33% 439.66% 40.53% 180.17% 149.62% 100.00%
Tax -100 -2,547 -5,318 0 -2,137 -1,762 -1,122 -33.15%
  YoY % 96.07% 52.11% 0.00% 0.00% -21.28% -57.04% -
  Horiz. % 8.91% 227.01% 473.98% -0.00% 190.46% 157.04% 100.00%
NP -8,298 3,889 9,868 1,400 4,086 3,406 2,332 -
  YoY % -313.37% -60.59% 604.86% -65.74% 19.96% 46.05% -
  Horiz. % -355.83% 166.77% 423.16% 60.03% 175.21% 146.05% 100.00%
NP to SH -6,813 1,562 5,463 1,400 2,608 1,951 1,305 -
  YoY % -536.17% -71.41% 290.21% -46.32% 33.68% 49.50% -
  Horiz. % -522.07% 119.69% 418.62% 107.28% 199.85% 149.50% 100.00%
Tax Rate - % 39.57 % 35.02 % - % 34.34 % 34.09 % 32.48 % -
  YoY % 0.00% 12.99% 0.00% 0.00% 0.73% 4.96% -
  Horiz. % 0.00% 121.83% 107.82% 0.00% 105.73% 104.96% 100.00%
Total Cost 75,385 88,447 88,380 1,071 41,856 39,428 34,543 13.88%
  YoY % -14.77% 0.08% 8,152.10% -97.44% 6.16% 14.14% -
  Horiz. % 218.24% 256.05% 255.86% 3.10% 121.17% 114.14% 100.00%
Net Worth 243,374 283,542 254,500 191,307 164,339 155,722 162,678 6.94%
  YoY % -14.17% 11.41% 33.03% 16.41% 5.53% -4.28% -
  Horiz. % 149.60% 174.30% 156.44% 117.60% 101.02% 95.72% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 243,374 283,542 254,500 191,307 164,339 155,722 162,678 6.94%
  YoY % -14.17% 11.41% 33.03% 16.41% 5.53% -4.28% -
  Horiz. % 149.60% 174.30% 156.44% 117.60% 101.02% 95.72% 100.00%
NOSH 236,285 236,285 214,805 197,183 178,630 178,990 178,767 4.76%
  YoY % 0.00% 10.00% 8.94% 10.39% -0.20% 0.13% -
  Horiz. % 132.18% 132.18% 120.16% 110.30% 99.92% 100.13% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -12.37 % 4.21 % 10.04 % 56.66 % 8.89 % 7.95 % 6.32 % -
  YoY % -393.82% -58.07% -82.28% 537.35% 11.82% 25.79% -
  Horiz. % -195.73% 66.61% 158.86% 896.52% 140.66% 125.79% 100.00%
ROE -2.80 % 0.55 % 2.15 % 0.73 % 1.59 % 1.25 % 0.80 % -
  YoY % -609.09% -74.42% 194.52% -54.09% 27.20% 56.25% -
  Horiz. % -350.00% 68.75% 268.75% 91.25% 198.75% 156.25% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.39 39.08 45.74 1.25 25.72 23.93 20.63 5.46%
  YoY % -27.35% -14.56% 3,559.20% -95.14% 7.48% 16.00% -
  Horiz. % 137.62% 189.43% 221.72% 6.06% 124.67% 116.00% 100.00%
EPS -2.88 0.66 2.54 0.71 1.46 1.09 0.73 -
  YoY % -536.36% -74.02% 257.75% -51.37% 33.94% 49.32% -
  Horiz. % -394.52% 90.41% 347.95% 97.26% 200.00% 149.32% 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 1.0300 1.2000 1.1848 0.9702 0.9200 0.8700 0.9100 2.08%
  YoY % -14.17% 1.28% 22.12% 5.46% 5.75% -4.40% -
  Horiz. % 113.19% 131.87% 130.20% 106.62% 101.10% 95.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.01 34.42 36.62 0.92 17.13 15.97 13.75 10.48%
  YoY % -27.34% -6.01% 3,880.43% -94.63% 7.26% 16.15% -
  Horiz. % 181.89% 250.33% 266.33% 6.69% 124.58% 116.15% 100.00%
EPS -2.54 0.58 2.04 0.52 0.97 0.73 0.49 -
  YoY % -537.93% -71.57% 292.31% -46.39% 32.88% 48.98% -
  Horiz. % -518.37% 118.37% 416.33% 106.12% 197.96% 148.98% 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 0.9072 1.0569 0.9487 0.7131 0.6126 0.5805 0.6064 6.94%
  YoY % -14.16% 11.41% 33.04% 16.41% 5.53% -4.27% -
  Horiz. % 149.60% 174.29% 156.45% 117.60% 101.02% 95.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.9100 1.8100 0.9400 1.1000 0.4300 0.3800 0.3400 -
P/RPS 3.21 4.63 2.06 87.78 1.67 1.59 1.65 11.72%
  YoY % -30.67% 124.76% -97.65% 5,156.29% 5.03% -3.64% -
  Horiz. % 194.55% 280.61% 124.85% 5,320.00% 101.21% 96.36% 100.00%
P/EPS -31.56 273.80 36.96 154.93 29.45 34.86 46.58 -
  YoY % -111.53% 640.80% -76.14% 426.08% -15.52% -25.16% -
  Horiz. % -67.75% 587.81% 79.35% 332.61% 63.22% 74.84% 100.00%
EY -3.17 0.37 2.71 0.65 3.40 2.87 2.15 -
  YoY % -956.76% -86.35% 316.92% -80.88% 18.47% 33.49% -
  Horiz. % -147.44% 17.21% 126.05% 30.23% 158.14% 133.49% 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 0.88 1.51 0.79 1.13 0.47 0.44 0.37 15.53%
  YoY % -41.72% 91.14% -30.09% 140.43% 6.82% 18.92% -
  Horiz. % 237.84% 408.11% 213.51% 305.41% 127.03% 118.92% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 -
Price 0.5850 1.4800 1.1600 1.0400 0.4400 0.5100 0.3700 -
P/RPS 2.06 3.79 2.54 82.99 1.71 2.13 1.79 2.37%
  YoY % -45.65% 49.21% -96.94% 4,753.22% -19.72% 18.99% -
  Horiz. % 115.08% 211.73% 141.90% 4,636.31% 95.53% 118.99% 100.00%
P/EPS -20.29 223.88 45.61 146.48 30.14 46.79 50.68 -
  YoY % -109.06% 390.86% -68.86% 386.00% -35.58% -7.68% -
  Horiz. % -40.04% 441.75% 90.00% 289.03% 59.47% 92.32% 100.00%
EY -4.93 0.45 2.19 0.68 3.32 2.14 1.97 -
  YoY % -1,195.56% -79.45% 222.06% -79.52% 55.14% 8.63% -
  Horiz. % -250.25% 22.84% 111.17% 34.52% 168.53% 108.63% 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 0.57 1.23 0.98 1.07 0.48 0.59 0.41 5.64%
  YoY % -53.66% 25.51% -8.41% 122.92% -18.64% 43.90% -
  Horiz. % 139.02% 300.00% 239.02% 260.98% 117.07% 143.90% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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