[BREM] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -7.67%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 142,720 154,612 194,073 201,045 215,784 262,596 184,632 -15.75%
PBT 36,110 46,176 37,932 36,981 42,914 47,956 28,137 18.07%
Tax -9,824 -12,420 -9,986 -9,533 -12,086 -12,684 -11,225 -8.49%
NP 26,286 33,756 27,946 27,448 30,828 35,272 16,912 34.14%
-
NP to SH 18,858 24,844 21,912 22,270 24,120 27,316 16,912 7.52%
-
Tax Rate 27.21% 26.90% 26.33% 25.78% 28.16% 26.45% 39.89% -
Total Cost 116,434 120,856 166,127 173,597 184,956 227,324 167,720 -21.58%
-
Net Worth 327,031 322,494 313,680 344,646 302,085 300,240 255,485 17.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 9,469 - - - 7,983 -
Div Payout % - - 43.22% - - - 47.21% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 327,031 322,494 313,680 344,646 302,085 300,240 255,485 17.87%
NOSH 119,354 119,442 118,370 117,626 117,087 117,741 99,798 12.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.42% 21.83% 14.40% 13.65% 14.29% 13.43% 9.16% -
ROE 5.77% 7.70% 6.99% 6.46% 7.98% 9.10% 6.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 119.58 129.44 163.95 170.92 184.29 223.03 185.00 -25.22%
EPS 15.80 20.80 18.50 18.93 20.60 23.20 17.00 -4.75%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.74 2.70 2.65 2.93 2.58 2.55 2.56 4.62%
Adjusted Per Share Value based on latest NOSH - 119,051
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.31 44.75 56.18 58.19 62.46 76.01 53.44 -15.75%
EPS 5.46 7.19 6.34 6.45 6.98 7.91 4.90 7.47%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 2.31 -
NAPS 0.9466 0.9335 0.908 0.9976 0.8744 0.8691 0.7395 17.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.14 1.28 1.02 1.13 1.25 0.98 -
P/RPS 1.05 0.88 0.78 0.60 0.61 0.56 0.53 57.67%
P/EPS 7.91 5.48 6.91 5.39 5.49 5.39 5.78 23.23%
EY 12.64 18.25 14.46 18.56 18.23 18.56 17.29 -18.83%
DY 0.00 0.00 6.25 0.00 0.00 0.00 8.16 -
P/NAPS 0.46 0.42 0.48 0.35 0.44 0.49 0.38 13.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 30/05/05 -
Price 1.21 1.14 1.13 1.18 1.01 1.09 0.95 -
P/RPS 1.01 0.88 0.69 0.69 0.55 0.49 0.51 57.63%
P/EPS 7.66 5.48 6.10 6.23 4.90 4.70 5.61 23.05%
EY 13.06 18.25 16.38 16.05 20.40 21.28 17.84 -18.75%
DY 0.00 0.00 7.08 0.00 0.00 0.00 8.42 -
P/NAPS 0.44 0.42 0.43 0.40 0.39 0.43 0.37 12.23%

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