Highlights

[BRAHIMS] YoY TTM Result on 2015-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -23.99%    YoY -     -273.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 283,789 285,315 250,407 321,576 394,011 190,802 98,704 19.24%
  YoY % -0.53% 13.94% -22.13% -18.38% 106.50% 93.31% -
  Horiz. % 287.52% 289.06% 253.69% 325.80% 399.18% 193.31% 100.00%
PBT -6,502 -111,096 -22,418 -55,526 56,743 26,841 12,848 -
  YoY % 94.15% -395.57% 59.63% -197.86% 111.40% 108.91% -
  Horiz. % -50.61% -864.69% -174.49% -432.18% 441.65% 208.91% 100.00%
Tax -2,079 -2,135 -1,503 5,912 -17,524 -9,273 -3,743 -9.33%
  YoY % 2.62% -42.05% -125.42% 133.74% -88.98% -147.74% -
  Horiz. % 55.54% 57.04% 40.15% -157.95% 468.18% 247.74% 100.00%
NP -8,581 -113,231 -23,921 -49,614 39,219 17,568 9,105 -
  YoY % 92.42% -373.35% 51.79% -226.51% 123.24% 92.95% -
  Horiz. % -94.24% -1,243.61% -262.72% -544.91% 430.74% 192.95% 100.00%
NP to SH -8,378 -68,006 -22,529 -43,283 24,900 10,290 5,753 -
  YoY % 87.68% -201.86% 47.95% -273.83% 141.98% 78.86% -
  Horiz. % -145.63% -1,182.10% -391.60% -752.36% 432.82% 178.86% 100.00%
Tax Rate - % - % - % - % 30.88 % 34.55 % 29.13 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -10.62% 18.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 106.01% 118.61% 100.00%
Total Cost 292,370 398,546 274,328 371,190 354,792 173,234 89,599 21.78%
  YoY % -26.64% 45.28% -26.09% 4.62% 104.81% 93.34% -
  Horiz. % 326.31% 444.81% 306.17% 414.28% 395.98% 193.34% 100.00%
Net Worth 93,893 243,350 380,726 243,374 283,542 254,825 191,307 -11.18%
  YoY % -61.42% -36.08% 56.44% -14.17% 11.27% 33.20% -
  Horiz. % 49.08% 127.20% 199.01% 127.22% 148.21% 133.20% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 93,893 243,350 380,726 243,374 283,542 254,825 191,307 -11.18%
  YoY % -61.42% -36.08% 56.44% -14.17% 11.27% 33.20% -
  Horiz. % 49.08% 127.20% 199.01% 127.22% 148.21% 133.20% 100.00%
NOSH 268,266 236,285 236,285 236,285 236,285 215,078 197,183 5.26%
  YoY % 13.53% 0.00% 0.00% 0.00% 9.86% 9.08% -
  Horiz. % 136.05% 119.83% 119.83% 119.83% 119.83% 109.08% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.02 % -39.69 % -9.55 % -15.43 % 9.95 % 9.21 % 9.22 % -
  YoY % 92.39% -315.60% 38.11% -255.08% 8.03% -0.11% -
  Horiz. % -32.75% -430.48% -103.58% -167.35% 107.92% 99.89% 100.00%
ROE -8.92 % -27.95 % -5.92 % -17.78 % 8.78 % 4.04 % 3.01 % -
  YoY % 68.09% -372.13% 66.70% -302.51% 117.33% 34.22% -
  Horiz. % -296.35% -928.57% -196.68% -590.70% 291.69% 134.22% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.79 120.75 105.98 136.10 166.75 88.71 50.06 13.28%
  YoY % -12.39% 13.94% -22.13% -18.38% 87.97% 77.21% -
  Horiz. % 211.33% 241.21% 211.71% 271.87% 333.10% 177.21% 100.00%
EPS -3.12 -28.78 -9.53 -18.32 10.54 4.78 2.92 -
  YoY % 89.16% -201.99% 47.98% -273.81% 120.50% 63.70% -
  Horiz. % -106.85% -985.62% -326.37% -627.40% 360.96% 163.70% 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 0.3500 1.0299 1.6113 1.0300 1.2000 1.1848 0.9702 -15.62%
  YoY % -66.02% -36.08% 56.44% -14.17% 1.28% 22.12% -
  Horiz. % 36.08% 106.15% 166.08% 106.16% 123.69% 122.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.79 106.36 93.34 119.87 146.87 71.12 36.79 19.24%
  YoY % -0.54% 13.95% -22.13% -18.38% 106.51% 93.31% -
  Horiz. % 287.55% 289.10% 253.71% 325.82% 399.21% 193.31% 100.00%
EPS -3.12 -25.35 -8.40 -16.13 9.28 3.84 2.14 -
  YoY % 87.69% -201.79% 47.92% -273.81% 141.67% 79.44% -
  Horiz. % -145.79% -1,184.58% -392.52% -753.74% 433.64% 179.44% 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 0.3500 0.9071 1.4192 0.9072 1.0569 0.9499 0.7131 -11.18%
  YoY % -61.42% -36.08% 56.44% -14.16% 11.26% 33.21% -
  Horiz. % 49.08% 127.21% 199.02% 127.22% 148.21% 133.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2650 0.6000 0.9150 0.9100 1.8100 0.9400 1.1000 -
P/RPS 0.25 0.50 0.86 0.67 1.09 1.06 2.20 -30.39%
  YoY % -50.00% -41.86% 28.36% -38.53% 2.83% -51.82% -
  Horiz. % 11.36% 22.73% 39.09% 30.45% 49.55% 48.18% 100.00%
P/EPS -8.49 -2.08 -9.60 -4.97 17.18 19.65 37.70 -
  YoY % -308.17% 78.33% -93.16% -128.93% -12.57% -47.88% -
  Horiz. % -22.52% -5.52% -25.46% -13.18% 45.57% 52.12% 100.00%
EY -11.78 -47.97 -10.42 -20.13 5.82 5.09 2.65 -
  YoY % 75.44% -360.36% 48.24% -445.88% 14.34% 92.08% -
  Horiz. % -444.53% -1,810.19% -393.21% -759.62% 219.62% 192.08% 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 0.76 0.58 0.57 0.88 1.51 0.79 1.13 -6.39%
  YoY % 31.03% 1.75% -35.23% -41.72% 91.14% -30.09% -
  Horiz. % 67.26% 51.33% 50.44% 77.88% 133.63% 69.91% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 29/08/16 27/08/15 26/08/14 28/08/13 17/08/12 -
Price 0.3050 0.5250 0.8500 0.5850 1.4800 1.1600 1.0400 -
P/RPS 0.29 0.43 0.80 0.43 0.89 1.31 2.08 -27.98%
  YoY % -32.56% -46.25% 86.05% -51.69% -32.06% -37.02% -
  Horiz. % 13.94% 20.67% 38.46% 20.67% 42.79% 62.98% 100.00%
P/EPS -9.77 -1.82 -8.91 -3.19 14.04 24.25 35.65 -
  YoY % -436.81% 79.57% -179.31% -122.72% -42.10% -31.98% -
  Horiz. % -27.41% -5.11% -24.99% -8.95% 39.38% 68.02% 100.00%
EY -10.24 -54.82 -11.22 -31.31 7.12 4.12 2.81 -
  YoY % 81.32% -388.59% 64.16% -539.75% 72.82% 46.62% -
  Horiz. % -364.41% -1,950.89% -399.29% -1,114.23% 253.38% 146.62% 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 0.87 0.51 0.53 0.57 1.23 0.98 1.07 -3.39%
  YoY % 70.59% -3.77% -7.02% -53.66% 25.51% -8.41% -
  Horiz. % 81.31% 47.66% 49.53% 53.27% 114.95% 91.59% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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