Highlights

[BRAHIMS] YoY TTM Result on 2020-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -8.24%    YoY -     71.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 230,449 285,252 283,789 285,315 250,407 321,576 394,011 -8.54%
  YoY % -19.21% 0.52% -0.53% 13.94% -22.13% -18.38% -
  Horiz. % 58.49% 72.40% 72.03% 72.41% 63.55% 81.62% 100.00%
PBT -42,128 -115,962 -6,502 -111,096 -22,418 -55,526 56,743 -
  YoY % 63.67% -1,683.48% 94.15% -395.57% 59.63% -197.86% -
  Horiz. % -74.24% -204.36% -11.46% -195.79% -39.51% -97.86% 100.00%
Tax -5,334 4,839 -2,079 -2,135 -1,503 5,912 -17,524 -17.97%
  YoY % -210.23% 332.76% 2.62% -42.05% -125.42% 133.74% -
  Horiz. % 30.44% -27.61% 11.86% 12.18% 8.58% -33.74% 100.00%
NP -47,462 -111,123 -8,581 -113,231 -23,921 -49,614 39,219 -
  YoY % 57.29% -1,194.99% 92.42% -373.35% 51.79% -226.51% -
  Horiz. % -121.02% -283.34% -21.88% -288.71% -60.99% -126.51% 100.00%
NP to SH -29,297 -101,236 -8,378 -68,006 -22,529 -43,283 24,900 -
  YoY % 71.06% -1,108.36% 87.68% -201.86% 47.95% -273.83% -
  Horiz. % -117.66% -406.57% -33.65% -273.12% -90.48% -173.83% 100.00%
Tax Rate - % - % - % - % - % - % 30.88 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 277,911 396,375 292,370 398,546 274,328 371,190 354,792 -3.99%
  YoY % -29.89% 35.57% -26.64% 45.28% -26.09% 4.62% -
  Horiz. % 78.33% 111.72% 82.41% 112.33% 77.32% 104.62% 100.00%
Net Worth 5,365 -10,730 93,893 243,350 380,726 243,374 283,542 -48.35%
  YoY % 150.00% -111.43% -61.42% -36.08% 56.44% -14.17% -
  Horiz. % 1.89% -3.78% 33.11% 85.82% 134.27% 85.83% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 5,365 -10,730 93,893 243,350 380,726 243,374 283,542 -48.35%
  YoY % 150.00% -111.43% -61.42% -36.08% 56.44% -14.17% -
  Horiz. % 1.89% -3.78% 33.11% 85.82% 134.27% 85.83% 100.00%
NOSH 268,266 268,266 268,266 236,285 236,285 236,285 236,285 2.14%
  YoY % 0.00% 0.00% 13.53% 0.00% 0.00% 0.00% -
  Horiz. % 113.53% 113.53% 113.53% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -20.60 % -38.96 % -3.02 % -39.69 % -9.55 % -15.43 % 9.95 % -
  YoY % 47.13% -1,190.07% 92.39% -315.60% 38.11% -255.08% -
  Horiz. % -207.04% -391.56% -30.35% -398.89% -95.98% -155.08% 100.00%
ROE -546.04 % 0.00 % -8.92 % -27.95 % -5.92 % -17.78 % 8.78 % -
  YoY % 0.00% 0.00% 68.09% -372.13% 66.70% -302.51% -
  Horiz. % -6,219.13% 0.00% -101.59% -318.34% -67.43% -202.51% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 85.90 106.33 105.79 120.75 105.98 136.10 166.75 -10.46%
  YoY % -19.21% 0.51% -12.39% 13.94% -22.13% -18.38% -
  Horiz. % 51.51% 63.77% 63.44% 72.41% 63.56% 81.62% 100.00%
EPS -10.92 -37.74 -3.12 -28.78 -9.53 -18.32 10.54 -
  YoY % 71.07% -1,109.62% 89.16% -201.99% 47.98% -273.81% -
  Horiz. % -103.61% -358.06% -29.60% -273.06% -90.42% -173.81% 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 0.0200 -0.0400 0.3500 1.0299 1.6113 1.0300 1.2000 -49.43%
  YoY % 150.00% -111.43% -66.02% -36.08% 56.44% -14.17% -
  Horiz. % 1.67% -3.33% 29.17% 85.82% 134.27% 85.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 85.90 106.33 105.79 106.36 93.34 119.87 146.87 -8.54%
  YoY % -19.21% 0.51% -0.54% 13.95% -22.13% -18.38% -
  Horiz. % 58.49% 72.40% 72.03% 72.42% 63.55% 81.62% 100.00%
EPS -10.92 -37.74 -3.12 -25.35 -8.40 -16.13 9.28 -
  YoY % 71.07% -1,109.62% 87.69% -201.79% 47.92% -273.81% -
  Horiz. % -117.67% -406.68% -33.62% -273.17% -90.52% -173.81% 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 0.0200 -0.0400 0.3500 0.9071 1.4192 0.9072 1.0569 -48.35%
  YoY % 150.00% -111.43% -61.42% -36.08% 56.44% -14.16% -
  Horiz. % 1.89% -3.78% 33.12% 85.83% 134.28% 85.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1050 0.0900 0.2650 0.6000 0.9150 0.9100 1.8100 -
P/RPS 0.12 0.08 0.25 0.50 0.86 0.67 1.09 -30.75%
  YoY % 50.00% -68.00% -50.00% -41.86% 28.36% -38.53% -
  Horiz. % 11.01% 7.34% 22.94% 45.87% 78.90% 61.47% 100.00%
P/EPS -0.96 -0.24 -8.49 -2.08 -9.60 -4.97 17.18 -
  YoY % -300.00% 97.17% -308.17% 78.33% -93.16% -128.93% -
  Horiz. % -5.59% -1.40% -49.42% -12.11% -55.88% -28.93% 100.00%
EY -104.01 -419.30 -11.78 -47.97 -10.42 -20.13 5.82 -
  YoY % 75.19% -3,459.42% 75.44% -360.36% 48.24% -445.88% -
  Horiz. % -1,787.11% -7,204.47% -202.41% -824.23% -179.04% -345.88% 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 5.25 0.00 0.76 0.58 0.57 0.88 1.51 23.06%
  YoY % 0.00% 0.00% 31.03% 1.75% -35.23% -41.72% -
  Horiz. % 347.68% 0.00% 50.33% 38.41% 37.75% 58.28% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 29/08/16 27/08/15 26/08/14 -
Price 0.1850 0.1800 0.3050 0.5250 0.8500 0.5850 1.4800 -
P/RPS 0.22 0.17 0.29 0.43 0.80 0.43 0.89 -20.76%
  YoY % 29.41% -41.38% -32.56% -46.25% 86.05% -51.69% -
  Horiz. % 24.72% 19.10% 32.58% 48.31% 89.89% 48.31% 100.00%
P/EPS -1.69 -0.48 -9.77 -1.82 -8.91 -3.19 14.04 -
  YoY % -252.08% 95.09% -436.81% 79.57% -179.31% -122.72% -
  Horiz. % -12.04% -3.42% -69.59% -12.96% -63.46% -22.72% 100.00%
EY -59.03 -209.65 -10.24 -54.82 -11.22 -31.31 7.12 -
  YoY % 71.84% -1,947.36% 81.32% -388.59% 64.16% -539.75% -
  Horiz. % -829.07% -2,944.52% -143.82% -769.94% -157.58% -439.75% 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 9.25 0.00 0.87 0.51 0.53 0.57 1.23 39.93%
  YoY % 0.00% 0.00% 70.59% -3.77% -7.02% -53.66% -
  Horiz. % 752.03% 0.00% 70.73% 41.46% 43.09% 46.34% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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