[BREM] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -1.61%
YoY- 29.56%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,526 142,720 154,612 194,073 201,045 215,784 262,596 -35.89%
PBT 30,818 36,110 46,176 37,932 36,981 42,914 47,956 -25.47%
Tax -8,185 -9,824 -12,420 -9,986 -9,533 -12,086 -12,684 -25.26%
NP 22,633 26,286 33,756 27,946 27,448 30,828 35,272 -25.54%
-
NP to SH 14,956 18,858 24,844 21,912 22,270 24,120 27,316 -32.99%
-
Tax Rate 26.56% 27.21% 26.90% 26.33% 25.78% 28.16% 26.45% -
Total Cost 111,893 116,434 120,856 166,127 173,597 184,956 227,324 -37.57%
-
Net Worth 317,211 327,031 322,494 313,680 344,646 302,085 300,240 3.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 9,469 - - - -
Div Payout % - - - 43.22% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 317,211 327,031 322,494 313,680 344,646 302,085 300,240 3.72%
NOSH 120,612 119,354 119,442 118,370 117,626 117,087 117,741 1.61%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.82% 18.42% 21.83% 14.40% 13.65% 14.29% 13.43% -
ROE 4.71% 5.77% 7.70% 6.99% 6.46% 7.98% 9.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 111.54 119.58 129.44 163.95 170.92 184.29 223.03 -36.91%
EPS 12.40 15.80 20.80 18.50 18.93 20.60 23.20 -34.06%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.63 2.74 2.70 2.65 2.93 2.58 2.55 2.07%
Adjusted Per Share Value based on latest NOSH - 121,076
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.94 41.31 44.75 56.18 58.19 62.46 76.01 -35.89%
EPS 4.33 5.46 7.19 6.34 6.45 6.98 7.91 -33.00%
DPS 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
NAPS 0.9182 0.9466 0.9335 0.908 0.9976 0.8744 0.8691 3.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.21 1.25 1.14 1.28 1.02 1.13 1.25 -
P/RPS 1.08 1.05 0.88 0.78 0.60 0.61 0.56 54.75%
P/EPS 9.76 7.91 5.48 6.91 5.39 5.49 5.39 48.40%
EY 10.25 12.64 18.25 14.46 18.56 18.23 18.56 -32.61%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.42 0.48 0.35 0.44 0.49 -4.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 -
Price 1.57 1.21 1.14 1.13 1.18 1.01 1.09 -
P/RPS 1.41 1.01 0.88 0.69 0.69 0.55 0.49 101.91%
P/EPS 12.66 7.66 5.48 6.10 6.23 4.90 4.70 93.24%
EY 7.90 13.06 18.25 16.38 16.05 20.40 21.28 -48.25%
DY 0.00 0.00 0.00 7.08 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.42 0.43 0.40 0.39 0.43 24.79%

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