[BREM] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -52.88%
YoY- 25.46%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 146,903 150,565 169,334 145,596 106,428 147,968 108,692 22.22%
PBT 56,937 48,209 47,024 37,772 61,423 41,685 31,574 48.09%
Tax -12,582 -12,662 -12,588 -10,336 -9,638 -9,600 -6,810 50.51%
NP 44,355 35,546 34,436 27,436 51,785 32,085 24,764 47.43%
-
NP to SH 34,065 24,461 22,464 20,360 43,213 22,980 17,092 58.30%
-
Tax Rate 22.10% 26.26% 26.77% 27.36% 15.69% 23.03% 21.57% -
Total Cost 102,548 115,018 134,898 118,160 54,643 115,882 83,928 14.27%
-
Net Worth 450,322 332,209 397,939 427,351 426,044 396,269 389,317 10.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,970 - - - 6,762 - - -
Div Payout % 29.27% - - - 15.65% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 450,322 332,209 397,939 427,351 426,044 396,269 389,317 10.18%
NOSH 166,170 166,104 132,646 132,717 135,252 135,708 135,650 14.47%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 30.19% 23.61% 20.34% 18.84% 48.66% 21.68% 22.78% -
ROE 7.56% 7.36% 5.65% 4.76% 10.14% 5.80% 4.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.40 90.64 127.66 109.70 78.69 109.03 80.13 6.76%
EPS 20.50 14.80 16.80 15.20 25.70 16.93 12.60 38.29%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.71 2.00 3.00 3.22 3.15 2.92 2.87 -3.74%
Adjusted Per Share Value based on latest NOSH - 132,717
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.52 43.58 49.02 42.14 30.81 42.83 31.46 22.22%
EPS 9.86 7.08 6.50 5.89 12.51 6.65 4.95 58.24%
DPS 2.89 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 1.3035 0.9616 1.1519 1.237 1.2332 1.147 1.1269 10.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.22 1.22 1.46 1.51 1.30 1.23 1.21 -
P/RPS 1.38 1.35 1.14 1.38 1.65 1.13 1.51 -5.82%
P/EPS 5.95 8.28 8.62 9.84 4.07 7.26 9.60 -27.28%
EY 16.80 12.07 11.60 10.16 24.58 13.77 10.41 37.54%
DY 4.92 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.45 0.61 0.49 0.47 0.41 0.42 0.42 4.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 -
Price 1.20 1.23 1.32 1.46 1.56 1.34 1.19 -
P/RPS 1.36 1.36 1.03 1.33 1.98 1.23 1.49 -5.89%
P/EPS 5.85 8.35 7.79 9.52 4.88 7.91 9.44 -27.29%
EY 17.08 11.97 12.83 10.51 20.48 12.64 10.59 37.48%
DY 5.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.44 0.62 0.44 0.45 0.50 0.46 0.41 4.81%

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