[BREM] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 7.6%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 215,784 262,596 184,632 191,509 195,106 203,892 155,436 24.42%
PBT 42,914 47,956 28,137 37,192 36,230 44,804 24,931 43.58%
Tax -12,086 -12,684 -11,225 -16,106 -16,634 -22,268 -11,374 4.12%
NP 30,828 35,272 16,912 21,085 19,596 22,536 13,557 72.83%
-
NP to SH 24,120 27,316 16,912 21,085 19,596 22,536 13,557 46.77%
-
Tax Rate 28.16% 26.45% 39.89% 43.31% 45.91% 49.70% 45.62% -
Total Cost 184,956 227,324 167,720 170,424 175,510 181,356 141,879 19.31%
-
Net Worth 302,085 300,240 255,485 245,116 260,520 254,656 247,215 14.28%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 7,983 - - - 5,903 -
Div Payout % - - 47.21% - - - 43.55% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 302,085 300,240 255,485 245,116 260,520 254,656 247,215 14.28%
NOSH 117,087 117,741 99,798 98,837 75,953 75,120 73,795 35.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.29% 13.43% 9.16% 11.01% 10.04% 11.05% 8.72% -
ROE 7.98% 9.10% 6.62% 8.60% 7.52% 8.85% 5.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 184.29 223.03 185.00 193.76 256.88 271.42 210.63 -8.51%
EPS 20.60 23.20 17.00 21.33 25.80 30.00 14.60 25.77%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.58 2.55 2.56 2.48 3.43 3.39 3.35 -15.96%
Adjusted Per Share Value based on latest NOSH - 103,724
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 62.46 76.01 53.44 55.43 56.48 59.02 44.99 24.42%
EPS 6.98 7.91 4.90 6.10 5.67 6.52 3.92 46.85%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 1.71 -
NAPS 0.8744 0.8691 0.7395 0.7095 0.7541 0.7371 0.7156 14.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.13 1.25 0.98 0.93 1.62 1.41 1.78 -
P/RPS 0.61 0.56 0.53 0.48 0.63 0.52 0.85 -19.82%
P/EPS 5.49 5.39 5.78 4.36 6.28 4.70 9.69 -31.50%
EY 18.23 18.56 17.29 22.94 15.93 21.28 10.32 46.07%
DY 0.00 0.00 8.16 0.00 0.00 0.00 4.49 -
P/NAPS 0.44 0.49 0.38 0.38 0.47 0.42 0.53 -11.65%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 1.01 1.09 0.95 1.01 0.88 1.51 1.49 -
P/RPS 0.55 0.49 0.51 0.52 0.34 0.56 0.71 -15.63%
P/EPS 4.90 4.70 5.61 4.73 3.41 5.03 8.11 -28.50%
EY 20.40 21.28 17.84 21.12 29.32 19.87 12.33 39.84%
DY 0.00 0.00 8.42 0.00 0.00 0.00 5.37 -
P/NAPS 0.39 0.43 0.37 0.41 0.26 0.45 0.44 -7.72%

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