[BREM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -88.22%
YoY- 25.46%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 146,903 112,924 84,667 36,399 106,428 110,976 54,346 93.93%
PBT 56,937 36,157 23,512 9,443 61,423 31,264 15,787 134.99%
Tax -12,582 -9,497 -6,294 -2,584 -9,638 -7,200 -3,405 138.82%
NP 44,355 26,660 17,218 6,859 51,785 24,064 12,382 133.93%
-
NP to SH 34,065 18,346 11,232 5,090 43,213 17,235 8,546 151.18%
-
Tax Rate 22.10% 26.27% 26.77% 27.36% 15.69% 23.03% 21.57% -
Total Cost 102,548 86,264 67,449 29,540 54,643 86,912 41,964 81.32%
-
Net Worth 450,322 332,209 397,939 427,351 426,044 396,269 389,317 10.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,970 - - - 6,762 - - -
Div Payout % 29.27% - - - 15.65% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 450,322 332,209 397,939 427,351 426,044 396,269 389,317 10.18%
NOSH 166,170 166,104 132,646 132,717 135,252 135,708 135,650 14.47%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 30.19% 23.61% 20.34% 18.84% 48.66% 21.68% 22.78% -
ROE 7.56% 5.52% 2.82% 1.19% 10.14% 4.35% 2.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.40 67.98 63.83 27.43 78.69 81.78 40.06 69.41%
EPS 20.50 11.10 8.40 3.80 25.70 12.70 6.30 119.43%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.71 2.00 3.00 3.22 3.15 2.92 2.87 -3.74%
Adjusted Per Share Value based on latest NOSH - 132,717
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.52 32.69 24.51 10.54 30.81 32.12 15.73 93.93%
EPS 9.86 5.31 3.25 1.47 12.51 4.99 2.47 151.43%
DPS 2.89 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 1.3035 0.9616 1.1519 1.237 1.2332 1.147 1.1269 10.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.22 1.22 1.46 1.51 1.30 1.23 1.21 -
P/RPS 1.38 1.79 2.29 5.51 1.65 1.50 3.02 -40.64%
P/EPS 5.95 11.05 17.24 39.37 4.07 9.69 19.21 -54.18%
EY 16.80 9.05 5.80 2.54 24.58 10.33 5.21 118.10%
DY 4.92 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.45 0.61 0.49 0.47 0.41 0.42 0.42 4.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 -
Price 1.20 1.23 1.32 1.46 1.56 1.34 1.19 -
P/RPS 1.36 1.81 2.07 5.32 1.98 1.64 2.97 -40.56%
P/EPS 5.85 11.14 15.59 38.07 4.88 10.55 18.89 -54.19%
EY 17.08 8.98 6.41 2.63 20.48 9.48 5.29 118.29%
DY 5.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.44 0.62 0.44 0.45 0.50 0.46 0.41 4.81%

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