[BREM] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 611.02%
YoY- 290.34%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 129,528 134,616 97,792 84,124 128,875 134,526 142,720 -6.25%
PBT 48,247 65,069 76,680 113,536 28,137 30,818 36,110 21.28%
Tax -4,830 -11,253 -11,310 -13,420 -8,086 -8,185 -9,824 -37.68%
NP 43,417 53,816 65,370 100,116 20,051 22,633 26,286 39.68%
-
NP to SH 37,385 47,261 58,202 96,976 13,639 14,956 18,858 57.74%
-
Tax Rate 10.01% 17.29% 14.75% 11.82% 28.74% 26.56% 27.21% -
Total Cost 86,111 80,800 32,422 -15,992 108,824 111,893 116,434 -18.20%
-
Net Worth 350,916 355,695 353,897 350,053 319,599 317,211 327,031 4.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 12,356 - - - 9,684 - - -
Div Payout % 33.05% - - - 71.01% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 350,916 355,695 353,897 350,053 319,599 317,211 327,031 4.80%
NOSH 123,562 123,505 123,309 123,693 121,060 120,612 119,354 2.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.52% 39.98% 66.85% 119.01% 15.56% 16.82% 18.42% -
ROE 10.65% 13.29% 16.45% 27.70% 4.27% 4.71% 5.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 104.83 109.00 79.31 68.01 106.46 111.54 119.58 -8.39%
EPS 30.30 38.27 47.20 78.40 11.20 12.40 15.80 54.29%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.84 2.88 2.87 2.83 2.64 2.63 2.74 2.41%
Adjusted Per Share Value based on latest NOSH - 123,693
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 37.49 38.97 28.31 24.35 37.30 38.94 41.31 -6.25%
EPS 10.82 13.68 16.85 28.07 3.95 4.33 5.46 57.70%
DPS 3.58 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 1.0158 1.0296 1.0244 1.0133 0.9251 0.9182 0.9466 4.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.35 1.37 1.40 1.44 1.35 1.21 1.25 -
P/RPS 1.29 1.26 1.77 2.12 1.27 1.08 1.05 14.69%
P/EPS 4.46 3.58 2.97 1.84 11.98 9.76 7.91 -31.72%
EY 22.41 27.93 33.71 54.44 8.35 10.25 12.64 46.43%
DY 7.41 0.00 0.00 0.00 5.93 0.00 0.00 -
P/NAPS 0.48 0.48 0.49 0.51 0.51 0.46 0.46 2.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 26/02/07 30/11/06 -
Price 1.27 1.31 1.35 1.36 1.38 1.57 1.21 -
P/RPS 1.21 1.20 1.70 2.00 1.30 1.41 1.01 12.78%
P/EPS 4.20 3.42 2.86 1.73 12.25 12.66 7.66 -32.98%
EY 23.82 29.21 34.96 57.65 8.16 7.90 13.06 49.22%
DY 7.87 0.00 0.00 0.00 5.80 0.00 0.00 -
P/NAPS 0.45 0.45 0.47 0.48 0.52 0.60 0.44 1.50%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment