[BREM] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 73.6%
YoY- 46.48%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 184,464 142,692 134,605 129,578 104,608 126,816 146,903 16.37%
PBT 68,544 51,648 49,007 60,909 40,120 42,892 56,937 13.15%
Tax -20,496 -17,832 -15,268 -14,713 -10,390 -11,164 -12,582 38.40%
NP 48,048 33,816 33,739 46,196 29,730 31,728 44,355 5.47%
-
NP to SH 33,908 23,004 22,443 35,832 20,640 22,816 34,065 -0.30%
-
Tax Rate 29.90% 34.53% 31.15% 24.16% 25.90% 26.03% 22.10% -
Total Cost 136,416 108,876 100,866 83,382 74,878 95,088 102,548 20.93%
-
Net Worth 335,821 466,845 469,262 302,448 492,910 499,532 450,322 -17.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 10,201 - - - 9,970 -
Div Payout % - - 45.45% - - - 29.27% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 335,821 466,845 469,262 302,448 492,910 499,532 450,322 -17.75%
NOSH 167,910 169,147 170,022 151,224 170,557 172,848 166,170 0.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.05% 23.70% 25.07% 35.65% 28.42% 25.02% 30.19% -
ROE 10.10% 4.93% 4.78% 11.85% 4.19% 4.57% 7.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.86 84.36 79.17 85.69 61.33 73.37 88.40 15.57%
EPS 20.20 13.60 13.20 23.73 12.20 13.20 20.50 -0.97%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.00 2.76 2.76 2.00 2.89 2.89 2.71 -18.31%
Adjusted Per Share Value based on latest NOSH - 112,875
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.39 41.30 38.96 37.51 30.28 36.71 42.52 16.37%
EPS 9.81 6.66 6.50 10.37 5.97 6.60 9.86 -0.33%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.89 -
NAPS 0.9721 1.3513 1.3583 0.8755 1.4268 1.4459 1.3035 -17.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.22 1.18 1.12 1.10 1.18 1.19 1.22 -
P/RPS 1.11 1.40 1.41 1.28 1.92 1.62 1.38 -13.49%
P/EPS 6.04 8.68 8.48 4.64 9.75 9.02 5.95 1.00%
EY 16.55 11.53 11.79 21.54 10.26 11.09 16.80 -0.99%
DY 0.00 0.00 5.36 0.00 0.00 0.00 4.92 -
P/NAPS 0.61 0.43 0.41 0.55 0.41 0.41 0.45 22.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.22 1.15 1.23 1.07 1.11 1.19 1.20 -
P/RPS 1.11 1.36 1.55 1.25 1.81 1.62 1.36 -12.65%
P/EPS 6.04 8.46 9.32 4.52 9.17 9.02 5.85 2.15%
EY 16.55 11.83 10.73 22.14 10.90 11.09 17.08 -2.07%
DY 0.00 0.00 4.88 0.00 0.00 0.00 5.00 -
P/NAPS 0.61 0.42 0.45 0.54 0.38 0.41 0.44 24.30%

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