[BREM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 77.75%
YoY- 290.34%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 129,528 100,962 48,896 21,031 128,875 100,895 71,360 48.74%
PBT 48,247 48,802 38,340 28,384 28,137 23,114 18,055 92.45%
Tax -4,830 -8,440 -5,655 -3,355 -8,086 -6,139 -4,912 -1.11%
NP 43,417 40,362 32,685 25,029 20,051 16,975 13,143 121.64%
-
NP to SH 37,385 35,446 29,101 24,244 13,639 11,217 9,429 150.29%
-
Tax Rate 10.01% 17.29% 14.75% 11.82% 28.74% 26.56% 27.21% -
Total Cost 86,111 60,600 16,211 -3,998 108,824 83,920 58,217 29.78%
-
Net Worth 350,916 355,695 353,897 350,053 319,599 317,211 327,031 4.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 12,356 - - - 9,684 - - -
Div Payout % 33.05% - - - 71.01% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 350,916 355,695 353,897 350,053 319,599 317,211 327,031 4.80%
NOSH 123,562 123,505 123,309 123,693 121,060 120,612 119,354 2.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.52% 39.98% 66.85% 119.01% 15.56% 16.82% 18.42% -
ROE 10.65% 9.97% 8.22% 6.93% 4.27% 3.54% 2.88% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 104.83 81.75 39.65 17.00 106.46 83.65 59.79 45.35%
EPS 30.30 28.70 23.60 19.60 11.20 9.30 7.90 144.82%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.84 2.88 2.87 2.83 2.64 2.63 2.74 2.41%
Adjusted Per Share Value based on latest NOSH - 123,693
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 37.49 29.22 14.15 6.09 37.30 29.20 20.66 48.71%
EPS 10.82 10.26 8.42 7.02 3.95 3.25 2.73 150.23%
DPS 3.58 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 1.0158 1.0296 1.0244 1.0133 0.9251 0.9182 0.9466 4.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.35 1.37 1.40 1.44 1.35 1.21 1.25 -
P/RPS 1.29 1.68 3.53 8.47 1.27 1.45 2.09 -27.48%
P/EPS 4.46 4.77 5.93 7.35 11.98 13.01 15.82 -56.97%
EY 22.41 20.95 16.86 13.61 8.35 7.69 6.32 132.35%
DY 7.41 0.00 0.00 0.00 5.93 0.00 0.00 -
P/NAPS 0.48 0.48 0.49 0.51 0.51 0.46 0.46 2.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 26/02/07 30/11/06 -
Price 1.27 1.31 1.35 1.36 1.38 1.57 1.21 -
P/RPS 1.21 1.60 3.40 8.00 1.30 1.88 2.02 -28.91%
P/EPS 4.20 4.56 5.72 6.94 12.25 16.88 15.32 -57.76%
EY 23.82 21.91 17.48 14.41 8.16 5.92 6.53 136.77%
DY 7.87 0.00 0.00 0.00 5.80 0.00 0.00 -
P/NAPS 0.45 0.45 0.47 0.48 0.52 0.60 0.44 1.50%

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