[BREM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -73.85%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 106,837 86,141 55,852 27,299 114,890 95,243 64,129 40.57%
PBT 22,095 16,958 12,458 6,595 23,388 18,826 11,792 52.04%
Tax -4,815 -3,898 -3,067 -1,639 -5,552 -4,694 -2,973 37.95%
NP 17,280 13,060 9,391 4,956 17,836 14,132 8,819 56.64%
-
NP to SH 11,746 9,628 6,538 3,524 13,477 10,795 6,584 47.14%
-
Tax Rate 21.79% 22.99% 24.62% 24.85% 23.74% 24.93% 25.21% -
Total Cost 89,557 73,081 46,461 22,343 97,054 81,111 55,310 37.92%
-
Net Worth 358,962 350,557 375,329 371,842 364,779 368,518 372,679 -2.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,387 - - - 6,141 - - -
Div Payout % 54.38% - - - 45.57% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 358,962 350,557 375,329 371,842 364,779 368,518 372,679 -2.47%
NOSH 127,744 123,435 121,074 121,517 122,821 124,080 124,226 1.88%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.17% 15.16% 16.81% 18.15% 15.52% 14.84% 13.75% -
ROE 3.27% 2.75% 1.74% 0.95% 3.69% 2.93% 1.77% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 83.63 69.79 46.13 22.47 93.54 76.76 51.62 37.98%
EPS 9.20 7.80 5.40 2.90 11.00 8.70 5.30 44.48%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.81 2.84 3.10 3.06 2.97 2.97 3.00 -4.27%
Adjusted Per Share Value based on latest NOSH - 121,517
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 30.92 24.93 16.17 7.90 33.26 27.57 18.56 40.57%
EPS 3.40 2.79 1.89 1.02 3.90 3.12 1.91 46.93%
DPS 1.85 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 1.039 1.0147 1.0864 1.0763 1.0559 1.0667 1.0788 -2.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 1.13 1.22 1.24 0.96 0.98 1.35 -
P/RPS 1.39 1.62 2.64 5.52 1.03 1.28 2.62 -34.48%
P/EPS 12.62 14.49 22.59 42.76 8.75 11.26 25.47 -37.41%
EY 7.93 6.90 4.43 2.34 11.43 8.88 3.93 59.74%
DY 4.31 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.41 0.40 0.39 0.41 0.32 0.33 0.45 -6.02%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 30/11/09 28/08/09 19/05/09 27/02/09 27/11/08 -
Price 1.12 1.18 1.13 1.18 1.25 0.98 0.97 -
P/RPS 1.34 1.69 2.45 5.25 1.34 1.28 1.88 -20.22%
P/EPS 12.18 15.13 20.93 40.69 11.39 11.26 18.30 -23.78%
EY 8.21 6.61 4.78 2.46 8.78 8.88 5.46 31.28%
DY 4.46 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.36 0.39 0.42 0.33 0.32 16.05%

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