Highlights

[BRAHIMS] YoY Quarter Result on 2013-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     407.95%    YoY -     290.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 61,474 67,087 92,336 98,248 2,471 45,942 42,834 6.20%
  YoY % -8.37% -27.34% -6.02% 3,876.04% -94.62% 7.26% -
  Horiz. % 143.52% 156.62% 215.57% 229.37% 5.77% 107.26% 100.00%
PBT -6,552 -8,198 6,436 15,186 1,400 6,223 5,168 -
  YoY % 20.08% -227.38% -57.62% 984.71% -77.50% 20.41% -
  Horiz. % -126.78% -158.63% 124.54% 293.85% 27.09% 120.41% 100.00%
Tax -30 -100 -2,547 -5,318 0 -2,137 -1,762 -49.25%
  YoY % 70.00% 96.07% 52.11% 0.00% 0.00% -21.28% -
  Horiz. % 1.70% 5.68% 144.55% 301.82% -0.00% 121.28% 100.00%
NP -6,582 -8,298 3,889 9,868 1,400 4,086 3,406 -
  YoY % 20.68% -313.37% -60.59% 604.86% -65.74% 19.96% -
  Horiz. % -193.25% -243.63% 114.18% 289.72% 41.10% 119.96% 100.00%
NP to SH -5,795 -6,813 1,562 5,463 1,400 2,608 1,951 -
  YoY % 14.94% -536.17% -71.41% 290.21% -46.32% 33.68% -
  Horiz. % -297.03% -349.21% 80.06% 280.01% 71.76% 133.68% 100.00%
Tax Rate - % - % 39.57 % 35.02 % - % 34.34 % 34.09 % -
  YoY % 0.00% 0.00% 12.99% 0.00% 0.00% 0.73% -
  Horiz. % 0.00% 0.00% 116.08% 102.73% 0.00% 100.73% 100.00%
Total Cost 68,056 75,385 88,447 88,380 1,071 41,856 39,428 9.52%
  YoY % -9.72% -14.77% 0.08% 8,152.10% -97.44% 6.16% -
  Horiz. % 172.61% 191.20% 224.33% 224.16% 2.72% 106.16% 100.00%
Net Worth 380,726 243,374 283,542 254,500 191,307 164,339 155,722 16.05%
  YoY % 56.44% -14.17% 11.41% 33.03% 16.41% 5.53% -
  Horiz. % 244.49% 156.29% 182.08% 163.43% 122.85% 105.53% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 380,726 243,374 283,542 254,500 191,307 164,339 155,722 16.05%
  YoY % 56.44% -14.17% 11.41% 33.03% 16.41% 5.53% -
  Horiz. % 244.49% 156.29% 182.08% 163.43% 122.85% 105.53% 100.00%
NOSH 236,285 236,285 236,285 214,805 197,183 178,630 178,990 4.73%
  YoY % 0.00% 0.00% 10.00% 8.94% 10.39% -0.20% -
  Horiz. % 132.01% 132.01% 132.01% 120.01% 110.16% 99.80% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.71 % -12.37 % 4.21 % 10.04 % 56.66 % 8.89 % 7.95 % -
  YoY % 13.42% -393.82% -58.07% -82.28% 537.35% 11.82% -
  Horiz. % -134.72% -155.60% 52.96% 126.29% 712.70% 111.82% 100.00%
ROE -1.52 % -2.80 % 0.55 % 2.15 % 0.73 % 1.59 % 1.25 % -
  YoY % 45.71% -609.09% -74.42% 194.52% -54.09% 27.20% -
  Horiz. % -121.60% -224.00% 44.00% 172.00% 58.40% 127.20% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.02 28.39 39.08 45.74 1.25 25.72 23.93 1.40%
  YoY % -8.35% -27.35% -14.56% 3,559.20% -95.14% 7.48% -
  Horiz. % 108.73% 118.64% 163.31% 191.14% 5.22% 107.48% 100.00%
EPS -2.45 -2.88 0.66 2.54 0.71 1.46 1.09 -
  YoY % 14.93% -536.36% -74.02% 257.75% -51.37% 33.94% -
  Horiz. % -224.77% -264.22% 60.55% 233.03% 65.14% 133.94% 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 1.6113 1.0300 1.2000 1.1848 0.9702 0.9200 0.8700 10.81%
  YoY % 56.44% -14.17% 1.28% 22.12% 5.46% 5.75% -
  Horiz. % 185.21% 118.39% 137.93% 136.18% 111.52% 105.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.92 25.01 34.42 36.62 0.92 17.13 15.97 6.20%
  YoY % -8.36% -27.34% -6.01% 3,880.43% -94.63% 7.26% -
  Horiz. % 143.52% 156.61% 215.53% 229.30% 5.76% 107.26% 100.00%
EPS -2.16 -2.54 0.58 2.04 0.52 0.97 0.73 -
  YoY % 14.96% -537.93% -71.57% 292.31% -46.39% 32.88% -
  Horiz. % -295.89% -347.95% 79.45% 279.45% 71.23% 132.88% 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 1.4192 0.9072 1.0569 0.9487 0.7131 0.6126 0.5805 16.05%
  YoY % 56.44% -14.16% 11.41% 33.04% 16.41% 5.53% -
  Horiz. % 244.48% 156.28% 182.07% 163.43% 122.84% 105.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.9150 0.9100 1.8100 0.9400 1.1000 0.4300 0.3800 -
P/RPS 3.52 3.21 4.63 2.06 87.78 1.67 1.59 14.15%
  YoY % 9.66% -30.67% 124.76% -97.65% 5,156.29% 5.03% -
  Horiz. % 221.38% 201.89% 291.19% 129.56% 5,520.75% 105.03% 100.00%
P/EPS -37.31 -31.56 273.80 36.96 154.93 29.45 34.86 -
  YoY % -18.22% -111.53% 640.80% -76.14% 426.08% -15.52% -
  Horiz. % -107.03% -90.53% 785.43% 106.02% 444.43% 84.48% 100.00%
EY -2.68 -3.17 0.37 2.71 0.65 3.40 2.87 -
  YoY % 15.46% -956.76% -86.35% 316.92% -80.88% 18.47% -
  Horiz. % -93.38% -110.45% 12.89% 94.43% 22.65% 118.47% 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 0.57 0.88 1.51 0.79 1.13 0.47 0.44 4.40%
  YoY % -35.23% -41.72% 91.14% -30.09% 140.43% 6.82% -
  Horiz. % 129.55% 200.00% 343.18% 179.55% 256.82% 106.82% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 -
Price 0.8500 0.5850 1.4800 1.1600 1.0400 0.4400 0.5100 -
P/RPS 3.27 2.06 3.79 2.54 82.99 1.71 2.13 7.40%
  YoY % 58.74% -45.65% 49.21% -96.94% 4,753.22% -19.72% -
  Horiz. % 153.52% 96.71% 177.93% 119.25% 3,896.24% 80.28% 100.00%
P/EPS -34.66 -20.29 223.88 45.61 146.48 30.14 46.79 -
  YoY % -70.82% -109.06% 390.86% -68.86% 386.00% -35.58% -
  Horiz. % -74.08% -43.36% 478.48% 97.48% 313.06% 64.42% 100.00%
EY -2.89 -4.93 0.45 2.19 0.68 3.32 2.14 -
  YoY % 41.38% -1,195.56% -79.45% 222.06% -79.52% 55.14% -
  Horiz. % -135.05% -230.37% 21.03% 102.34% 31.78% 155.14% 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 0.53 0.57 1.23 0.98 1.07 0.48 0.59 -1.77%
  YoY % -7.02% -53.66% 25.51% -8.41% 122.92% -18.64% -
  Horiz. % 89.83% 96.61% 208.47% 166.10% 181.36% 81.36% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  547  597  963 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.295+0.01 
 KGROUP 0.050.00 
 PHB 0.0250.00 
 PNEPCB 0.385-0.035 
 QES 0.355+0.05 
 XOX 0.10-0.005 
 KANGER 0.150.00 
 IRIS 0.41+0.005 
 ASIAPLY 0.33+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