Highlights

[BRAHIMS] YoY 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 -     -15.30%    YoY -     14.94%
Quarter Report


View:


Show?  YoY % Horiz. %

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 74,045 64,417 69,539 61,474 67,087 92,336 98,248 -4.60%
  YoY % 14.95% -7.37% 13.12% -8.37% -27.34% -6.02% -
  Horiz. % 75.37% 65.57% 70.78% 62.57% 68.28% 93.98% 100.00%
PBT -880 -5,831 -1,027 -6,552 -8,198 6,436 15,186 -
  YoY % 84.91% -467.77% 84.33% 20.08% -227.38% -57.62% -
  Horiz. % -5.79% -38.40% -6.76% -43.15% -53.98% 42.38% 100.00%
Tax -173 0 -332 -30 -100 -2,547 -5,318 -43.49%
  YoY % 0.00% 0.00% -1,006.67% 70.00% 96.07% 52.11% -
  Horiz. % 3.25% -0.00% 6.24% 0.56% 1.88% 47.89% 100.00%
NP -1,053 -5,831 -1,359 -6,582 -8,298 3,889 9,868 -
  YoY % 81.94% -329.07% 79.35% 20.68% -313.37% -60.59% -
  Horiz. % -10.67% -59.09% -13.77% -66.70% -84.09% 39.41% 100.00%
NP to SH -1,190 -3,161 -2,016 -5,795 -6,813 1,562 5,463 -
  YoY % 62.35% -56.80% 65.21% 14.94% -536.17% -71.41% -
  Horiz. % -21.78% -57.86% -36.90% -106.08% -124.71% 28.59% 100.00%
Tax Rate - % - % - % - % - % 39.57 % 35.02 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 12.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 112.99% 100.00%
Total Cost 75,098 70,248 70,898 68,056 75,385 88,447 88,380 -2.68%
  YoY % 6.90% -0.92% 4.18% -9.72% -14.77% 0.08% -
  Horiz. % 84.97% 79.48% 80.22% 77.00% 85.30% 100.08% 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 -1.42 % -9.05 % -1.95 % -10.71 % -12.37 % 4.21 % 10.04 % -
  YoY % 84.31% -364.10% 81.79% 13.42% -393.82% -58.07% -
  Horiz. % -14.14% -90.14% -19.42% -106.67% -123.21% 41.93% 100.00%
ROE 0.00 % -3.37 % -0.83 % -1.52 % -2.80 % 0.55 % 2.15 % -
  YoY % 0.00% -306.02% 45.39% 45.71% -609.09% -74.42% -
  Horiz. % 0.00% -156.74% -38.60% -70.70% -130.23% 25.58% 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 27.60 24.01 29.43 26.02 28.39 39.08 45.74 -8.07%
  YoY % 14.95% -18.42% 13.11% -8.35% -27.35% -14.56% -
  Horiz. % 60.34% 52.49% 64.34% 56.89% 62.07% 85.44% 100.00%
EPS -0.44 -1.18 -0.85 -2.45 -2.88 0.66 2.54 -
  YoY % 62.71% -38.82% 65.31% 14.93% -536.36% -74.02% -
  Horiz. % -17.32% -46.46% -33.46% -96.46% -113.39% 25.98% 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 -0.0400 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 27.60 24.01 25.92 22.92 25.01 34.42 36.62 -4.60%
  YoY % 14.95% -7.37% 13.09% -8.36% -27.34% -6.01% -
  Horiz. % 75.37% 65.57% 70.78% 62.59% 68.30% 93.99% 100.00%
EPS -0.44 -1.18 -0.75 -2.16 -2.54 0.58 2.04 -
  YoY % 62.71% -57.33% 65.28% 14.96% -537.93% -71.57% -
  Horiz. % -21.57% -57.84% -36.76% -105.88% -124.51% 28.43% 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 0.33 1.10 2.04 3.52 3.21 4.63 2.06 -26.29%
  YoY % -70.00% -46.08% -42.05% 9.66% -30.67% 124.76% -
  Horiz. % 16.02% 53.40% 99.03% 170.87% 155.83% 224.76% 100.00%
P/EPS -20.29 -22.49 -70.32 -37.31 -31.56 273.80 36.96 -
  YoY % 9.78% 68.02% -88.47% -18.22% -111.53% 640.80% -
  Horiz. % -54.90% -60.85% -190.26% -100.95% -85.39% 740.80% 100.00%
EY -4.93 -4.45 -1.42 -2.68 -3.17 0.37 2.71 -
  YoY % -10.79% -213.38% 47.01% 15.46% -956.76% -86.35% -
  Horiz. % -181.92% -164.21% -52.40% -98.89% -116.97% 13.65% 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 0.65 1.27 1.78 3.27 2.06 3.79 2.54 -20.31%
  YoY % -48.82% -28.65% -45.57% 58.74% -45.65% 49.21% -
  Horiz. % 25.59% 50.00% 70.08% 128.74% 81.10% 149.21% 100.00%
P/EPS -40.58 -25.88 -61.53 -34.66 -20.29 223.88 45.61 -
  YoY % -56.80% 57.94% -77.52% -70.82% -109.06% 390.86% -
  Horiz. % -88.97% -56.74% -134.90% -75.99% -44.49% 490.86% 100.00%
EY -2.46 -3.86 -1.63 -2.89 -4.93 0.45 2.19 -
  YoY % 36.27% -136.81% 43.60% 41.38% -1,195.56% -79.45% -
  Horiz. % -112.33% -176.26% -74.43% -131.96% -225.11% 20.55% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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