[BREM] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -9.54%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 142,692 134,605 129,578 104,608 126,816 146,903 150,565 -3.52%
PBT 51,648 49,007 60,909 40,120 42,892 56,937 48,209 4.70%
Tax -17,832 -15,268 -14,713 -10,390 -11,164 -12,582 -12,662 25.66%
NP 33,816 33,739 46,196 29,730 31,728 44,355 35,546 -3.27%
-
NP to SH 23,004 22,443 35,832 20,640 22,816 34,065 24,461 -4.01%
-
Tax Rate 34.53% 31.15% 24.16% 25.90% 26.03% 22.10% 26.26% -
Total Cost 108,876 100,866 83,382 74,878 95,088 102,548 115,018 -3.59%
-
Net Worth 466,845 469,262 302,448 492,910 499,532 450,322 332,209 25.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 10,201 - - - 9,970 - -
Div Payout % - 45.45% - - - 29.27% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 466,845 469,262 302,448 492,910 499,532 450,322 332,209 25.48%
NOSH 169,147 170,022 151,224 170,557 172,848 166,170 166,104 1.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.70% 25.07% 35.65% 28.42% 25.02% 30.19% 23.61% -
ROE 4.93% 4.78% 11.85% 4.19% 4.57% 7.56% 7.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 84.36 79.17 85.69 61.33 73.37 88.40 90.64 -4.67%
EPS 13.60 13.20 23.73 12.20 13.20 20.50 14.80 -5.48%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.76 2.76 2.00 2.89 2.89 2.71 2.00 23.97%
Adjusted Per Share Value based on latest NOSH - 167,857
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 41.30 38.96 37.51 30.28 36.71 42.52 43.58 -3.52%
EPS 6.66 6.50 10.37 5.97 6.60 9.86 7.08 -3.99%
DPS 0.00 2.95 0.00 0.00 0.00 2.89 0.00 -
NAPS 1.3513 1.3583 0.8755 1.4268 1.4459 1.3035 0.9616 25.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.12 1.10 1.18 1.19 1.22 1.22 -
P/RPS 1.40 1.41 1.28 1.92 1.62 1.38 1.35 2.45%
P/EPS 8.68 8.48 4.64 9.75 9.02 5.95 8.28 3.19%
EY 11.53 11.79 21.54 10.26 11.09 16.80 12.07 -3.00%
DY 0.00 5.36 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.43 0.41 0.55 0.41 0.41 0.45 0.61 -20.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.15 1.23 1.07 1.11 1.19 1.20 1.23 -
P/RPS 1.36 1.55 1.25 1.81 1.62 1.36 1.36 0.00%
P/EPS 8.46 9.32 4.52 9.17 9.02 5.85 8.35 0.87%
EY 11.83 10.73 22.14 10.90 11.09 17.08 11.97 -0.78%
DY 0.00 4.88 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.42 0.45 0.54 0.38 0.41 0.44 0.62 -22.88%

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