[BREM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -71.65%
YoY- -9.05%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 128,875 100,895 71,360 38,653 194,073 150,784 107,892 12.59%
PBT 28,137 23,114 18,055 11,544 37,932 27,736 21,457 19.82%
Tax -8,086 -6,139 -4,912 -3,105 -9,986 -7,150 -6,043 21.45%
NP 20,051 16,975 13,143 8,439 27,946 20,586 15,414 19.18%
-
NP to SH 13,639 11,217 9,429 6,211 21,912 16,703 12,060 8.55%
-
Tax Rate 28.74% 26.56% 27.21% 26.90% 26.33% 25.78% 28.16% -
Total Cost 108,824 83,920 58,217 30,214 166,127 130,198 92,478 11.47%
-
Net Worth 319,599 317,211 327,031 322,494 313,680 344,646 302,085 3.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,684 - - - 9,469 - - -
Div Payout % 71.01% - - - 43.22% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 319,599 317,211 327,031 322,494 313,680 344,646 302,085 3.83%
NOSH 121,060 120,612 119,354 119,442 118,370 117,626 117,087 2.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.56% 16.82% 18.42% 21.83% 14.40% 13.65% 14.29% -
ROE 4.27% 3.54% 2.88% 1.93% 6.99% 4.85% 3.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 106.46 83.65 59.79 32.36 163.95 128.19 92.15 10.11%
EPS 11.20 9.30 7.90 5.20 18.50 14.20 10.30 5.74%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.64 2.63 2.74 2.70 2.65 2.93 2.58 1.54%
Adjusted Per Share Value based on latest NOSH - 119,442
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.30 29.20 20.66 11.19 56.18 43.65 31.23 12.58%
EPS 3.95 3.25 2.73 1.80 6.34 4.83 3.49 8.61%
DPS 2.80 0.00 0.00 0.00 2.74 0.00 0.00 -
NAPS 0.9251 0.9182 0.9466 0.9335 0.908 0.9976 0.8744 3.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.35 1.21 1.25 1.14 1.28 1.02 1.13 -
P/RPS 1.27 1.45 2.09 3.52 0.78 0.80 1.23 2.15%
P/EPS 11.98 13.01 15.82 21.92 6.91 7.18 10.97 6.05%
EY 8.35 7.69 6.32 4.56 14.46 13.92 9.12 -5.71%
DY 5.93 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.51 0.46 0.46 0.42 0.48 0.35 0.44 10.35%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 -
Price 1.38 1.57 1.21 1.14 1.13 1.18 1.01 -
P/RPS 1.30 1.88 2.02 3.52 0.69 0.92 1.10 11.79%
P/EPS 12.25 16.88 15.32 21.92 6.10 8.31 9.81 15.97%
EY 8.16 5.92 6.53 4.56 16.38 12.03 10.20 -13.83%
DY 5.80 0.00 0.00 0.00 7.08 0.00 0.00 -
P/NAPS 0.52 0.60 0.44 0.42 0.43 0.40 0.39 21.16%

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