[BREM] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -18.8%
YoY- 216.0%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 128,258 128,128 129,528 134,616 97,792 84,124 128,875 -0.31%
PBT 23,584 21,232 48,247 65,069 76,680 113,536 28,137 -11.07%
Tax -5,946 -5,524 -4,830 -11,253 -11,310 -13,420 -8,086 -18.48%
NP 17,638 15,708 43,417 53,816 65,370 100,116 20,051 -8.17%
-
NP to SH 13,168 12,012 37,385 47,261 58,202 96,976 13,639 -2.30%
-
Tax Rate 25.21% 26.02% 10.01% 17.29% 14.75% 11.82% 28.74% -
Total Cost 110,620 112,420 86,111 80,800 32,422 -15,992 108,824 1.09%
-
Net Worth 372,679 361,611 350,916 355,695 353,897 350,053 319,599 10.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 12,356 - - - 9,684 -
Div Payout % - - 33.05% - - - 71.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 372,679 361,611 350,916 355,695 353,897 350,053 319,599 10.75%
NOSH 124,226 125,124 123,562 123,505 123,309 123,693 121,060 1.73%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.75% 12.26% 33.52% 39.98% 66.85% 119.01% 15.56% -
ROE 3.53% 3.32% 10.65% 13.29% 16.45% 27.70% 4.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.25 102.40 104.83 109.00 79.31 68.01 106.46 -2.01%
EPS 10.60 9.60 30.30 38.27 47.20 78.40 11.20 -3.59%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 3.00 2.89 2.84 2.88 2.87 2.83 2.64 8.87%
Adjusted Per Share Value based on latest NOSH - 124,411
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.13 37.09 37.49 38.97 28.31 24.35 37.30 -0.30%
EPS 3.81 3.48 10.82 13.68 16.85 28.07 3.95 -2.37%
DPS 0.00 0.00 3.58 0.00 0.00 0.00 2.80 -
NAPS 1.0788 1.0467 1.0158 1.0296 1.0244 1.0133 0.9251 10.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.35 1.21 1.35 1.37 1.40 1.44 1.35 -
P/RPS 1.31 1.18 1.29 1.26 1.77 2.12 1.27 2.08%
P/EPS 12.74 12.60 4.46 3.58 2.97 1.84 11.98 4.17%
EY 7.85 7.93 22.41 27.93 33.71 54.44 8.35 -4.02%
DY 0.00 0.00 7.41 0.00 0.00 0.00 5.93 -
P/NAPS 0.45 0.42 0.48 0.48 0.49 0.51 0.51 -7.98%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 -
Price 0.97 1.18 1.27 1.31 1.35 1.36 1.38 -
P/RPS 0.94 1.15 1.21 1.20 1.70 2.00 1.30 -19.39%
P/EPS 9.15 12.29 4.20 3.42 2.86 1.73 12.25 -17.63%
EY 10.93 8.14 23.82 29.21 34.96 57.65 8.16 21.44%
DY 0.00 0.00 7.87 0.00 0.00 0.00 5.80 -
P/NAPS 0.32 0.41 0.45 0.45 0.47 0.48 0.52 -27.58%

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