[BREM] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 25.48%
YoY- 31.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 76,960 97,616 83,238 53,989 54,496 52,468 101,109 -16.62%
PBT 19,864 28,784 16,568 13,004 13,140 11,296 22,031 -6.66%
Tax -12,220 -10,852 -8,413 -5,804 -7,402 -7,304 -13,213 -5.07%
NP 7,644 17,932 8,155 7,200 5,738 3,992 8,818 -9.07%
-
NP to SH 7,644 17,932 8,155 7,200 5,738 3,992 8,818 -9.07%
-
Tax Rate 61.52% 37.70% 50.78% 44.63% 56.33% 64.66% 59.97% -
Total Cost 69,316 79,684 75,083 46,789 48,758 48,476 92,291 -17.35%
-
Net Worth 274,155 258,691 252,731 251,027 250,853 243,797 251,529 5.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 274,155 258,691 252,731 251,027 250,853 243,797 251,529 5.90%
NOSH 73,500 73,491 73,468 72,972 73,564 71,285 72,278 1.12%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.93% 18.37% 9.80% 13.34% 10.53% 7.61% 8.72% -
ROE 2.79% 6.93% 3.23% 2.87% 2.29% 1.64% 3.51% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 104.71 132.83 113.30 73.99 74.08 73.60 139.89 -17.54%
EPS 10.40 24.40 11.10 9.87 7.80 5.60 12.20 -10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.52 3.44 3.44 3.41 3.42 3.48 4.72%
Adjusted Per Share Value based on latest NOSH - 72,342
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.28 28.26 24.09 15.63 15.77 15.19 29.27 -16.61%
EPS 2.21 5.19 2.36 2.08 1.66 1.16 2.55 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7936 0.7488 0.7316 0.7266 0.7261 0.7057 0.7281 5.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.38 1.69 1.57 1.44 1.20 1.30 1.36 -
P/RPS 1.32 1.27 1.39 1.95 1.62 1.77 0.97 22.77%
P/EPS 13.27 6.93 14.14 14.59 15.38 23.21 11.15 12.29%
EY 7.54 14.44 7.07 6.85 6.50 4.31 8.97 -10.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.46 0.42 0.35 0.38 0.39 -3.44%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 01/07/02 27/02/02 29/11/01 27/08/01 28/05/01 -
Price 1.49 1.51 1.73 1.49 1.34 1.36 1.30 -
P/RPS 1.42 1.14 1.53 2.01 1.81 1.85 0.93 32.56%
P/EPS 14.33 6.19 15.59 15.10 17.18 24.29 10.66 21.78%
EY 6.98 16.16 6.42 6.62 5.82 4.12 9.38 -17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.50 0.43 0.39 0.40 0.37 5.32%

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