[BREM] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -7.24%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 102,856 106,837 114,854 111,704 109,196 114,890 126,990 -13.14%
PBT 29,772 22,095 22,610 24,916 26,380 23,388 25,101 12.08%
Tax -6,740 -4,815 -5,197 -6,134 -6,556 -5,552 -6,258 5.08%
NP 23,032 17,280 17,413 18,782 19,824 17,836 18,842 14.36%
-
NP to SH 16,228 11,746 12,837 13,076 14,096 13,477 14,393 8.35%
-
Tax Rate 22.64% 21.79% 22.99% 24.62% 24.85% 23.74% 24.93% -
Total Cost 79,824 89,557 97,441 92,922 89,372 97,054 108,148 -18.37%
-
Net Worth 382,710 358,962 350,557 375,329 371,842 364,779 368,518 2.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 6,387 - - - 6,141 - -
Div Payout % - 54.38% - - - 45.57% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 382,710 358,962 350,557 375,329 371,842 364,779 368,518 2.55%
NOSH 135,233 127,744 123,435 121,074 121,517 122,821 124,080 5.92%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.39% 16.17% 15.16% 16.81% 18.15% 15.52% 14.84% -
ROE 4.24% 3.27% 3.66% 3.48% 3.79% 3.69% 3.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.06 83.63 93.05 92.26 89.86 93.54 102.35 -18.00%
EPS 12.00 9.20 10.40 10.80 11.60 11.00 11.60 2.29%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.83 2.81 2.84 3.10 3.06 2.97 2.97 -3.17%
Adjusted Per Share Value based on latest NOSH - 120,560
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.77 30.92 33.25 32.33 31.61 33.26 36.76 -13.15%
EPS 4.70 3.40 3.72 3.78 4.08 3.90 4.17 8.32%
DPS 0.00 1.85 0.00 0.00 0.00 1.78 0.00 -
NAPS 1.1078 1.039 1.0147 1.0864 1.0763 1.0559 1.0667 2.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.16 1.13 1.22 1.24 0.96 0.98 -
P/RPS 1.51 1.39 1.21 1.32 1.38 1.03 0.96 35.36%
P/EPS 9.58 12.62 10.87 11.30 10.69 8.75 8.45 8.75%
EY 10.43 7.93 9.20 8.85 9.35 11.43 11.84 -8.12%
DY 0.00 4.31 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.41 0.41 0.40 0.39 0.41 0.32 0.33 15.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 19/05/09 27/02/09 -
Price 1.21 1.12 1.18 1.13 1.18 1.25 0.98 -
P/RPS 1.59 1.34 1.27 1.22 1.31 1.34 0.96 40.11%
P/EPS 10.08 12.18 11.35 10.46 10.17 11.39 8.45 12.51%
EY 9.92 8.21 8.81 9.56 9.83 8.78 11.84 -11.15%
DY 0.00 4.46 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.43 0.40 0.42 0.36 0.39 0.42 0.33 19.35%

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