[BREM] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -11.7%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 154,612 194,073 201,045 215,784 262,596 184,632 191,509 -13.33%
PBT 46,176 37,932 36,981 42,914 47,956 28,137 37,192 15.56%
Tax -12,420 -9,986 -9,533 -12,086 -12,684 -11,225 -16,106 -15.94%
NP 33,756 27,946 27,448 30,828 35,272 16,912 21,085 36.97%
-
NP to SH 24,844 21,912 22,270 24,120 27,316 16,912 21,085 11.59%
-
Tax Rate 26.90% 26.33% 25.78% 28.16% 26.45% 39.89% 43.31% -
Total Cost 120,856 166,127 173,597 184,956 227,324 167,720 170,424 -20.52%
-
Net Worth 322,494 313,680 344,646 302,085 300,240 255,485 245,116 20.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 9,469 - - - 7,983 - -
Div Payout % - 43.22% - - - 47.21% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 322,494 313,680 344,646 302,085 300,240 255,485 245,116 20.13%
NOSH 119,442 118,370 117,626 117,087 117,741 99,798 98,837 13.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.83% 14.40% 13.65% 14.29% 13.43% 9.16% 11.01% -
ROE 7.70% 6.99% 6.46% 7.98% 9.10% 6.62% 8.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 129.44 163.95 170.92 184.29 223.03 185.00 193.76 -23.63%
EPS 20.80 18.50 18.93 20.60 23.20 17.00 21.33 -1.66%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.70 2.65 2.93 2.58 2.55 2.56 2.48 5.84%
Adjusted Per Share Value based on latest NOSH - 116,244
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.75 56.18 58.19 62.46 76.01 53.44 55.43 -13.33%
EPS 7.19 6.34 6.45 6.98 7.91 4.90 6.10 11.61%
DPS 0.00 2.74 0.00 0.00 0.00 2.31 0.00 -
NAPS 0.9335 0.908 0.9976 0.8744 0.8691 0.7395 0.7095 20.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.14 1.28 1.02 1.13 1.25 0.98 0.93 -
P/RPS 0.88 0.78 0.60 0.61 0.56 0.53 0.48 49.96%
P/EPS 5.48 6.91 5.39 5.49 5.39 5.78 4.36 16.51%
EY 18.25 14.46 18.56 18.23 18.56 17.29 22.94 -14.17%
DY 0.00 6.25 0.00 0.00 0.00 8.16 0.00 -
P/NAPS 0.42 0.48 0.35 0.44 0.49 0.38 0.38 6.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.14 1.13 1.18 1.01 1.09 0.95 1.01 -
P/RPS 0.88 0.69 0.69 0.55 0.49 0.51 0.52 42.14%
P/EPS 5.48 6.10 6.23 4.90 4.70 5.61 4.73 10.33%
EY 18.25 16.38 16.05 20.40 21.28 17.84 21.12 -9.30%
DY 0.00 7.08 0.00 0.00 0.00 8.42 0.00 -
P/NAPS 0.42 0.43 0.40 0.39 0.43 0.37 0.41 1.62%

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