[BREM] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 34.45%
YoY- 79.01%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 169,334 145,596 106,428 147,968 108,692 102,856 106,837 35.90%
PBT 47,024 37,772 61,423 41,685 31,574 29,772 22,095 65.38%
Tax -12,588 -10,336 -9,638 -9,600 -6,810 -6,740 -4,815 89.66%
NP 34,436 27,436 51,785 32,085 24,764 23,032 17,280 58.29%
-
NP to SH 22,464 20,360 43,213 22,980 17,092 16,228 11,746 54.01%
-
Tax Rate 26.77% 27.36% 15.69% 23.03% 21.57% 22.64% 21.79% -
Total Cost 134,898 118,160 54,643 115,882 83,928 79,824 89,557 31.36%
-
Net Worth 397,939 427,351 426,044 396,269 389,317 382,710 358,962 7.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 6,762 - - - 6,387 -
Div Payout % - - 15.65% - - - 54.38% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 397,939 427,351 426,044 396,269 389,317 382,710 358,962 7.10%
NOSH 132,646 132,717 135,252 135,708 135,650 135,233 127,744 2.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.34% 18.84% 48.66% 21.68% 22.78% 22.39% 16.17% -
ROE 5.65% 4.76% 10.14% 5.80% 4.39% 4.24% 3.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 127.66 109.70 78.69 109.03 80.13 76.06 83.63 32.54%
EPS 16.80 15.20 25.70 16.93 12.60 12.00 9.20 49.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.00 3.22 3.15 2.92 2.87 2.83 2.81 4.45%
Adjusted Per Share Value based on latest NOSH - 135,765
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.02 42.14 30.81 42.83 31.46 29.77 30.92 35.92%
EPS 6.50 5.89 12.51 6.65 4.95 4.70 3.40 53.97%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 1.85 -
NAPS 1.1519 1.237 1.2332 1.147 1.1269 1.1078 1.039 7.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.46 1.51 1.30 1.23 1.21 1.15 1.16 -
P/RPS 1.14 1.38 1.65 1.13 1.51 1.51 1.39 -12.37%
P/EPS 8.62 9.84 4.07 7.26 9.60 9.58 12.62 -22.42%
EY 11.60 10.16 24.58 13.77 10.41 10.43 7.93 28.83%
DY 0.00 0.00 3.85 0.00 0.00 0.00 4.31 -
P/NAPS 0.49 0.47 0.41 0.42 0.42 0.41 0.41 12.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 26/08/10 26/05/10 -
Price 1.32 1.46 1.56 1.34 1.19 1.21 1.12 -
P/RPS 1.03 1.33 1.98 1.23 1.49 1.59 1.34 -16.07%
P/EPS 7.79 9.52 4.88 7.91 9.44 10.08 12.18 -25.74%
EY 12.83 10.51 20.48 12.64 10.59 9.92 8.21 34.62%
DY 0.00 0.00 3.21 0.00 0.00 0.00 4.46 -
P/NAPS 0.44 0.45 0.50 0.46 0.41 0.43 0.40 6.55%

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