[BREM] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -20.69%
YoY- -32.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 97,792 84,124 128,875 134,526 142,720 154,612 194,073 -36.65%
PBT 76,680 113,536 28,137 30,818 36,110 46,176 37,932 59.80%
Tax -11,310 -13,420 -8,086 -8,185 -9,824 -12,420 -9,986 8.64%
NP 65,370 100,116 20,051 22,633 26,286 33,756 27,946 76.12%
-
NP to SH 58,202 96,976 13,639 14,956 18,858 24,844 21,912 91.68%
-
Tax Rate 14.75% 11.82% 28.74% 26.56% 27.21% 26.90% 26.33% -
Total Cost 32,422 -15,992 108,824 111,893 116,434 120,856 166,127 -66.32%
-
Net Worth 353,897 350,053 319,599 317,211 327,031 322,494 313,680 8.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 9,684 - - - 9,469 -
Div Payout % - - 71.01% - - - 43.22% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 353,897 350,053 319,599 317,211 327,031 322,494 313,680 8.36%
NOSH 123,309 123,693 121,060 120,612 119,354 119,442 118,370 2.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 66.85% 119.01% 15.56% 16.82% 18.42% 21.83% 14.40% -
ROE 16.45% 27.70% 4.27% 4.71% 5.77% 7.70% 6.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.31 68.01 106.46 111.54 119.58 129.44 163.95 -38.34%
EPS 47.20 78.40 11.20 12.40 15.80 20.80 18.50 86.60%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.87 2.83 2.64 2.63 2.74 2.70 2.65 5.45%
Adjusted Per Share Value based on latest NOSH - 127,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.31 24.35 37.30 38.94 41.31 44.75 56.18 -36.64%
EPS 16.85 28.07 3.95 4.33 5.46 7.19 6.34 91.75%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 2.74 -
NAPS 1.0244 1.0133 0.9251 0.9182 0.9466 0.9335 0.908 8.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.40 1.44 1.35 1.21 1.25 1.14 1.28 -
P/RPS 1.77 2.12 1.27 1.08 1.05 0.88 0.78 72.59%
P/EPS 2.97 1.84 11.98 9.76 7.91 5.48 6.91 -43.01%
EY 33.71 54.44 8.35 10.25 12.64 18.25 14.46 75.72%
DY 0.00 0.00 5.93 0.00 0.00 0.00 6.25 -
P/NAPS 0.49 0.51 0.51 0.46 0.46 0.42 0.48 1.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 30/05/07 26/02/07 30/11/06 24/08/06 07/06/06 -
Price 1.35 1.36 1.38 1.57 1.21 1.14 1.13 -
P/RPS 1.70 2.00 1.30 1.41 1.01 0.88 0.69 82.31%
P/EPS 2.86 1.73 12.25 12.66 7.66 5.48 6.10 -39.62%
EY 34.96 57.65 8.16 7.90 13.06 18.25 16.38 65.69%
DY 0.00 0.00 5.80 0.00 0.00 0.00 7.08 -
P/NAPS 0.47 0.48 0.52 0.60 0.44 0.42 0.43 6.10%

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