[BREM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -65.46%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 106,428 110,976 54,346 25,714 106,837 86,141 55,852 53.76%
PBT 61,423 31,264 15,787 7,443 22,095 16,958 12,458 189.96%
Tax -9,638 -7,200 -3,405 -1,685 -4,815 -3,898 -3,067 114.69%
NP 51,785 24,064 12,382 5,758 17,280 13,060 9,391 212.44%
-
NP to SH 43,213 17,235 8,546 4,057 11,746 9,628 6,538 252.59%
-
Tax Rate 15.69% 23.03% 21.57% 22.64% 21.79% 22.99% 24.62% -
Total Cost 54,643 86,912 41,964 19,956 89,557 73,081 46,461 11.43%
-
Net Worth 426,044 396,269 389,317 382,710 358,962 350,557 375,329 8.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,762 - - - 6,387 - - -
Div Payout % 15.65% - - - 54.38% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 426,044 396,269 389,317 382,710 358,962 350,557 375,329 8.82%
NOSH 135,252 135,708 135,650 135,233 127,744 123,435 121,074 7.66%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 48.66% 21.68% 22.78% 22.39% 16.17% 15.16% 16.81% -
ROE 10.14% 4.35% 2.20% 1.06% 3.27% 2.75% 1.74% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.69 81.78 40.06 19.01 83.63 69.79 46.13 42.81%
EPS 25.70 12.70 6.30 3.00 9.20 7.80 5.40 183.20%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.15 2.92 2.87 2.83 2.81 2.84 3.10 1.07%
Adjusted Per Share Value based on latest NOSH - 135,233
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.81 32.12 15.73 7.44 30.92 24.93 16.17 53.75%
EPS 12.51 4.99 2.47 1.17 3.40 2.79 1.89 252.93%
DPS 1.96 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 1.2332 1.147 1.1269 1.1078 1.039 1.0147 1.0864 8.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.30 1.23 1.21 1.15 1.16 1.13 1.22 -
P/RPS 1.65 1.50 3.02 6.05 1.39 1.62 2.64 -26.92%
P/EPS 4.07 9.69 19.21 38.33 12.62 14.49 22.59 -68.13%
EY 24.58 10.33 5.21 2.61 7.93 6.90 4.43 213.74%
DY 3.85 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.41 0.42 0.42 0.41 0.41 0.40 0.39 3.39%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 -
Price 1.56 1.34 1.19 1.21 1.12 1.18 1.13 -
P/RPS 1.98 1.64 2.97 6.36 1.34 1.69 2.45 -13.24%
P/EPS 4.88 10.55 18.89 40.33 12.18 15.13 20.93 -62.15%
EY 20.48 9.48 5.29 2.48 8.21 6.61 4.78 164.02%
DY 3.21 0.00 0.00 0.00 4.46 0.00 0.00 -
P/NAPS 0.50 0.46 0.41 0.43 0.40 0.42 0.36 24.50%

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