[BREM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -83.26%
YoY- 12.06%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 134,605 97,184 52,304 31,704 146,903 112,924 84,667 36.17%
PBT 49,007 45,682 20,060 10,723 56,937 36,157 23,512 63.09%
Tax -15,268 -11,035 -5,195 -2,791 -12,582 -9,497 -6,294 80.44%
NP 33,739 34,647 14,865 7,932 44,355 26,660 17,218 56.52%
-
NP to SH 22,443 26,874 10,320 5,704 34,065 18,346 11,232 58.57%
-
Tax Rate 31.15% 24.16% 25.90% 26.03% 22.10% 26.27% 26.77% -
Total Cost 100,866 62,537 37,439 23,772 102,548 86,264 67,449 30.73%
-
Net Worth 469,262 302,448 492,910 499,532 450,322 332,209 397,939 11.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 10,201 - - - 9,970 - - -
Div Payout % 45.45% - - - 29.27% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 469,262 302,448 492,910 499,532 450,322 332,209 397,939 11.60%
NOSH 170,022 151,224 170,557 172,848 166,170 166,104 132,646 17.98%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 25.07% 35.65% 28.42% 25.02% 30.19% 23.61% 20.34% -
ROE 4.78% 8.89% 2.09% 1.14% 7.56% 5.52% 2.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.17 64.26 30.67 18.34 88.40 67.98 63.83 15.42%
EPS 13.20 17.80 6.10 3.30 20.50 11.10 8.40 35.12%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.76 2.00 2.89 2.89 2.71 2.00 3.00 -5.40%
Adjusted Per Share Value based on latest NOSH - 172,848
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.96 28.13 15.14 9.18 42.52 32.69 24.51 36.16%
EPS 6.50 7.78 2.99 1.65 9.86 5.31 3.25 58.67%
DPS 2.95 0.00 0.00 0.00 2.89 0.00 0.00 -
NAPS 1.3583 0.8755 1.4268 1.4459 1.3035 0.9616 1.1519 11.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.12 1.10 1.18 1.19 1.22 1.22 1.46 -
P/RPS 1.41 1.71 3.85 6.49 1.38 1.79 2.29 -27.60%
P/EPS 8.48 6.19 19.50 36.06 5.95 11.05 17.24 -37.66%
EY 11.79 16.16 5.13 2.77 16.80 9.05 5.80 60.39%
DY 5.36 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.41 0.55 0.41 0.41 0.45 0.61 0.49 -11.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 28/02/12 17/11/11 -
Price 1.23 1.07 1.11 1.19 1.20 1.23 1.32 -
P/RPS 1.55 1.66 3.62 6.49 1.36 1.81 2.07 -17.52%
P/EPS 9.32 6.02 18.34 36.06 5.85 11.14 15.59 -29.01%
EY 10.73 16.61 5.45 2.77 17.08 8.98 6.41 40.93%
DY 4.88 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.38 0.41 0.44 0.62 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