[BREM] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 39.26%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 129,578 104,608 126,816 146,903 150,565 169,334 145,596 -7.44%
PBT 60,909 40,120 42,892 56,937 48,209 47,024 37,772 37.31%
Tax -14,713 -10,390 -11,164 -12,582 -12,662 -12,588 -10,336 26.40%
NP 46,196 29,730 31,728 44,355 35,546 34,436 27,436 41.30%
-
NP to SH 35,832 20,640 22,816 34,065 24,461 22,464 20,360 45.51%
-
Tax Rate 24.16% 25.90% 26.03% 22.10% 26.26% 26.77% 27.36% -
Total Cost 83,382 74,878 95,088 102,548 115,018 134,898 118,160 -20.65%
-
Net Worth 302,448 492,910 499,532 450,322 332,209 397,939 427,351 -20.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 9,970 - - - -
Div Payout % - - - 29.27% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 302,448 492,910 499,532 450,322 332,209 397,939 427,351 -20.50%
NOSH 151,224 170,557 172,848 166,170 166,104 132,646 132,717 9.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 35.65% 28.42% 25.02% 30.19% 23.61% 20.34% 18.84% -
ROE 11.85% 4.19% 4.57% 7.56% 7.36% 5.65% 4.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.69 61.33 73.37 88.40 90.64 127.66 109.70 -15.11%
EPS 23.73 12.20 13.20 20.50 14.80 16.80 15.20 34.39%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.00 2.89 2.89 2.71 2.00 3.00 3.22 -27.09%
Adjusted Per Share Value based on latest NOSH - 166,273
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.51 30.28 36.71 42.52 43.58 49.02 42.14 -7.43%
EPS 10.37 5.97 6.60 9.86 7.08 6.50 5.89 45.55%
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 0.8755 1.4268 1.4459 1.3035 0.9616 1.1519 1.237 -20.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.18 1.19 1.22 1.22 1.46 1.51 -
P/RPS 1.28 1.92 1.62 1.38 1.35 1.14 1.38 -4.86%
P/EPS 4.64 9.75 9.02 5.95 8.28 8.62 9.84 -39.27%
EY 21.54 10.26 11.09 16.80 12.07 11.60 10.16 64.65%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.41 0.45 0.61 0.49 0.47 10.99%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 30/05/12 28/02/12 17/11/11 26/08/11 -
Price 1.07 1.11 1.19 1.20 1.23 1.32 1.46 -
P/RPS 1.25 1.81 1.62 1.36 1.36 1.03 1.33 -4.03%
P/EPS 4.52 9.17 9.02 5.85 8.35 7.79 9.52 -39.00%
EY 22.14 10.90 11.09 17.08 11.97 12.83 10.51 63.95%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.41 0.44 0.62 0.44 0.45 12.86%

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