[BREM] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 10.33%
YoY- 31.43%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 126,816 146,903 150,565 169,334 145,596 106,428 147,968 -9.78%
PBT 42,892 56,937 48,209 47,024 37,772 61,423 41,685 1.92%
Tax -11,164 -12,582 -12,662 -12,588 -10,336 -9,638 -9,600 10.59%
NP 31,728 44,355 35,546 34,436 27,436 51,785 32,085 -0.74%
-
NP to SH 22,816 34,065 24,461 22,464 20,360 43,213 22,980 -0.47%
-
Tax Rate 26.03% 22.10% 26.26% 26.77% 27.36% 15.69% 23.03% -
Total Cost 95,088 102,548 115,018 134,898 118,160 54,643 115,882 -12.36%
-
Net Worth 499,532 450,322 332,209 397,939 427,351 426,044 396,269 16.71%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 9,970 - - - 6,762 - -
Div Payout % - 29.27% - - - 15.65% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 499,532 450,322 332,209 397,939 427,351 426,044 396,269 16.71%
NOSH 172,848 166,170 166,104 132,646 132,717 135,252 135,708 17.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.02% 30.19% 23.61% 20.34% 18.84% 48.66% 21.68% -
ROE 4.57% 7.56% 7.36% 5.65% 4.76% 10.14% 5.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 73.37 88.40 90.64 127.66 109.70 78.69 109.03 -23.22%
EPS 13.20 20.50 14.80 16.80 15.20 25.70 16.93 -15.30%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.89 2.71 2.00 3.00 3.22 3.15 2.92 -0.68%
Adjusted Per Share Value based on latest NOSH - 132,581
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.71 42.52 43.58 49.02 42.14 30.81 42.83 -9.77%
EPS 6.60 9.86 7.08 6.50 5.89 12.51 6.65 -0.50%
DPS 0.00 2.89 0.00 0.00 0.00 1.96 0.00 -
NAPS 1.4459 1.3035 0.9616 1.1519 1.237 1.2332 1.147 16.71%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.19 1.22 1.22 1.46 1.51 1.30 1.23 -
P/RPS 1.62 1.38 1.35 1.14 1.38 1.65 1.13 27.17%
P/EPS 9.02 5.95 8.28 8.62 9.84 4.07 7.26 15.58%
EY 11.09 16.80 12.07 11.60 10.16 24.58 13.77 -13.44%
DY 0.00 4.92 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.41 0.45 0.61 0.49 0.47 0.41 0.42 -1.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 -
Price 1.19 1.20 1.23 1.32 1.46 1.56 1.34 -
P/RPS 1.62 1.36 1.36 1.03 1.33 1.98 1.23 20.17%
P/EPS 9.02 5.85 8.35 7.79 9.52 4.88 7.91 9.15%
EY 11.09 17.08 11.97 12.83 10.51 20.48 12.64 -8.35%
DY 0.00 5.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.41 0.44 0.62 0.44 0.45 0.50 0.46 -7.39%

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