[BREM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -59.62%
YoY- 21.21%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 194,073 150,784 107,892 65,649 184,632 143,632 97,553 58.24%
PBT 37,932 27,736 21,457 11,989 28,137 27,894 18,115 63.74%
Tax -9,986 -7,150 -6,043 -3,171 -11,225 -12,080 -8,317 12.97%
NP 27,946 20,586 15,414 8,818 16,912 15,814 9,798 101.24%
-
NP to SH 21,912 16,703 12,060 6,829 16,912 15,814 9,798 71.09%
-
Tax Rate 26.33% 25.78% 28.16% 26.45% 39.89% 43.31% 45.91% -
Total Cost 166,127 130,198 92,478 56,831 167,720 127,818 87,755 53.09%
-
Net Worth 313,680 344,646 302,085 300,240 255,485 245,117 260,520 13.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 9,469 - - - 7,983 - - -
Div Payout % 43.22% - - - 47.21% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 313,680 344,646 302,085 300,240 255,485 245,117 260,520 13.19%
NOSH 118,370 117,626 117,087 117,741 99,798 98,837 75,953 34.45%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.40% 13.65% 14.29% 13.43% 9.16% 11.01% 10.04% -
ROE 6.99% 4.85% 3.99% 2.27% 6.62% 6.45% 3.76% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 163.95 128.19 92.15 55.76 185.00 145.32 128.44 17.68%
EPS 18.50 14.20 10.30 5.80 17.00 16.00 12.90 27.19%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.65 2.93 2.58 2.55 2.56 2.48 3.43 -15.81%
Adjusted Per Share Value based on latest NOSH - 117,741
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 56.18 43.65 31.23 19.00 53.44 41.58 28.24 58.24%
EPS 6.34 4.83 3.49 1.98 4.90 4.58 2.84 70.89%
DPS 2.74 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 0.908 0.9976 0.8744 0.8691 0.7395 0.7095 0.7541 13.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.28 1.02 1.13 1.25 0.98 0.93 1.62 -
P/RPS 0.78 0.80 1.23 2.24 0.53 0.64 1.26 -27.38%
P/EPS 6.91 7.18 10.97 21.55 5.78 5.81 12.56 -32.88%
EY 14.46 13.92 9.12 4.64 17.29 17.20 7.96 48.93%
DY 6.25 0.00 0.00 0.00 8.16 0.00 0.00 -
P/NAPS 0.48 0.35 0.44 0.49 0.38 0.38 0.47 1.41%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 07/06/06 27/02/06 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 -
Price 1.13 1.18 1.01 1.09 0.95 1.01 0.88 -
P/RPS 0.69 0.92 1.10 1.95 0.51 0.70 0.69 0.00%
P/EPS 6.10 8.31 9.81 18.79 5.61 6.31 6.82 -7.17%
EY 16.38 12.03 10.20 5.32 17.84 15.84 14.66 7.68%
DY 7.08 0.00 0.00 0.00 8.42 0.00 0.00 -
P/NAPS 0.43 0.40 0.39 0.43 0.37 0.41 0.26 39.89%

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