[BREM] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -8.5%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 147,968 108,692 102,856 106,837 114,854 111,704 109,196 22.38%
PBT 41,685 31,574 29,772 22,095 22,610 24,916 26,380 35.55%
Tax -9,600 -6,810 -6,740 -4,815 -5,197 -6,134 -6,556 28.86%
NP 32,085 24,764 23,032 17,280 17,413 18,782 19,824 37.72%
-
NP to SH 22,980 17,092 16,228 11,746 12,837 13,076 14,096 38.39%
-
Tax Rate 23.03% 21.57% 22.64% 21.79% 22.99% 24.62% 24.85% -
Total Cost 115,882 83,928 79,824 89,557 97,441 92,922 89,372 18.85%
-
Net Worth 396,269 389,317 382,710 358,962 350,557 375,329 371,842 4.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,387 - - - -
Div Payout % - - - 54.38% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 396,269 389,317 382,710 358,962 350,557 375,329 371,842 4.32%
NOSH 135,708 135,650 135,233 127,744 123,435 121,074 121,517 7.61%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.68% 22.78% 22.39% 16.17% 15.16% 16.81% 18.15% -
ROE 5.80% 4.39% 4.24% 3.27% 3.66% 3.48% 3.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.03 80.13 76.06 83.63 93.05 92.26 89.86 13.71%
EPS 16.93 12.60 12.00 9.20 10.40 10.80 11.60 28.57%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.92 2.87 2.83 2.81 2.84 3.10 3.06 -3.06%
Adjusted Per Share Value based on latest NOSH - 139,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.83 31.46 29.77 30.92 33.25 32.33 31.61 22.37%
EPS 6.65 4.95 4.70 3.40 3.72 3.78 4.08 38.37%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 1.147 1.1269 1.1078 1.039 1.0147 1.0864 1.0763 4.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.23 1.21 1.15 1.16 1.13 1.22 1.24 -
P/RPS 1.13 1.51 1.51 1.39 1.21 1.32 1.38 -12.44%
P/EPS 7.26 9.60 9.58 12.62 10.87 11.30 10.69 -22.68%
EY 13.77 10.41 10.43 7.93 9.20 8.85 9.35 29.35%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.41 0.41 0.40 0.39 0.41 1.61%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.34 1.19 1.21 1.12 1.18 1.13 1.18 -
P/RPS 1.23 1.49 1.59 1.34 1.27 1.22 1.31 -4.10%
P/EPS 7.91 9.44 10.08 12.18 11.35 10.46 10.17 -15.38%
EY 12.64 10.59 9.92 8.21 8.81 9.56 9.83 18.19%
DY 0.00 0.00 0.00 4.46 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.43 0.40 0.42 0.36 0.39 11.60%

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