[BREM] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 9.31%
YoY- -69.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 111,704 109,196 114,890 126,990 128,258 128,128 129,528 -9.39%
PBT 24,916 26,380 23,388 25,101 23,584 21,232 48,247 -35.60%
Tax -6,134 -6,556 -5,552 -6,258 -5,946 -5,524 -4,830 17.25%
NP 18,782 19,824 17,836 18,842 17,638 15,708 43,417 -42.77%
-
NP to SH 13,076 14,096 13,477 14,393 13,168 12,012 37,385 -50.32%
-
Tax Rate 24.62% 24.85% 23.74% 24.93% 25.21% 26.02% 10.01% -
Total Cost 92,922 89,372 97,054 108,148 110,620 112,420 86,111 5.20%
-
Net Worth 375,329 371,842 364,779 368,518 372,679 361,611 350,916 4.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 6,141 - - - 12,356 -
Div Payout % - - 45.57% - - - 33.05% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 375,329 371,842 364,779 368,518 372,679 361,611 350,916 4.58%
NOSH 121,074 121,517 122,821 124,080 124,226 125,124 123,562 -1.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.81% 18.15% 15.52% 14.84% 13.75% 12.26% 33.52% -
ROE 3.48% 3.79% 3.69% 3.91% 3.53% 3.32% 10.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.26 89.86 93.54 102.35 103.25 102.40 104.83 -8.15%
EPS 10.80 11.60 11.00 11.60 10.60 9.60 30.30 -49.69%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 3.10 3.06 2.97 2.97 3.00 2.89 2.84 6.00%
Adjusted Per Share Value based on latest NOSH - 123,852
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.33 31.61 33.26 36.76 37.13 37.09 37.49 -9.39%
EPS 3.78 4.08 3.90 4.17 3.81 3.48 10.82 -50.36%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 3.58 -
NAPS 1.0864 1.0763 1.0559 1.0667 1.0788 1.0467 1.0158 4.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.22 1.24 0.96 0.98 1.35 1.21 1.35 -
P/RPS 1.32 1.38 1.03 0.96 1.31 1.18 1.29 1.54%
P/EPS 11.30 10.69 8.75 8.45 12.74 12.60 4.46 85.74%
EY 8.85 9.35 11.43 11.84 7.85 7.93 22.41 -46.14%
DY 0.00 0.00 5.21 0.00 0.00 0.00 7.41 -
P/NAPS 0.39 0.41 0.32 0.33 0.45 0.42 0.48 -12.91%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 19/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 1.13 1.18 1.25 0.98 0.97 1.18 1.27 -
P/RPS 1.22 1.31 1.34 0.96 0.94 1.15 1.21 0.54%
P/EPS 10.46 10.17 11.39 8.45 9.15 12.29 4.20 83.63%
EY 9.56 9.83 8.78 11.84 10.93 8.14 23.82 -45.55%
DY 0.00 0.00 4.00 0.00 0.00 0.00 7.87 -
P/NAPS 0.36 0.39 0.42 0.33 0.32 0.41 0.45 -13.81%

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