[BREM] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 8.89%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 104,608 126,816 146,903 150,565 169,334 145,596 106,428 -1.14%
PBT 40,120 42,892 56,937 48,209 47,024 37,772 61,423 -24.66%
Tax -10,390 -11,164 -12,582 -12,662 -12,588 -10,336 -9,638 5.12%
NP 29,730 31,728 44,355 35,546 34,436 27,436 51,785 -30.85%
-
NP to SH 20,640 22,816 34,065 24,461 22,464 20,360 43,213 -38.81%
-
Tax Rate 25.90% 26.03% 22.10% 26.26% 26.77% 27.36% 15.69% -
Total Cost 74,878 95,088 102,548 115,018 134,898 118,160 54,643 23.30%
-
Net Worth 492,910 499,532 450,322 332,209 397,939 427,351 426,044 10.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 9,970 - - - 6,762 -
Div Payout % - - 29.27% - - - 15.65% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 492,910 499,532 450,322 332,209 397,939 427,351 426,044 10.17%
NOSH 170,557 172,848 166,170 166,104 132,646 132,717 135,252 16.67%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 28.42% 25.02% 30.19% 23.61% 20.34% 18.84% 48.66% -
ROE 4.19% 4.57% 7.56% 7.36% 5.65% 4.76% 10.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 61.33 73.37 88.40 90.64 127.66 109.70 78.69 -15.27%
EPS 12.20 13.20 20.50 14.80 16.80 15.20 25.70 -39.06%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.89 2.89 2.71 2.00 3.00 3.22 3.15 -5.56%
Adjusted Per Share Value based on latest NOSH - 164,100
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.28 36.71 42.52 43.58 49.02 42.14 30.81 -1.14%
EPS 5.97 6.60 9.86 7.08 6.50 5.89 12.51 -38.84%
DPS 0.00 0.00 2.89 0.00 0.00 0.00 1.96 -
NAPS 1.4268 1.4459 1.3035 0.9616 1.1519 1.237 1.2332 10.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.19 1.22 1.22 1.46 1.51 1.30 -
P/RPS 1.92 1.62 1.38 1.35 1.14 1.38 1.65 10.60%
P/EPS 9.75 9.02 5.95 8.28 8.62 9.84 4.07 78.75%
EY 10.26 11.09 16.80 12.07 11.60 10.16 24.58 -44.05%
DY 0.00 0.00 4.92 0.00 0.00 0.00 3.85 -
P/NAPS 0.41 0.41 0.45 0.61 0.49 0.47 0.41 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 -
Price 1.11 1.19 1.20 1.23 1.32 1.46 1.56 -
P/RPS 1.81 1.62 1.36 1.36 1.03 1.33 1.98 -5.79%
P/EPS 9.17 9.02 5.85 8.35 7.79 9.52 4.88 52.10%
EY 10.90 11.09 17.08 11.97 12.83 10.51 20.48 -34.24%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.38 0.41 0.44 0.62 0.44 0.45 0.50 -16.67%

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