[BREM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 85.53%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 25,714 106,837 86,141 55,852 27,299 114,890 95,243 -58.32%
PBT 7,443 22,095 16,958 12,458 6,595 23,388 18,826 -46.22%
Tax -1,685 -4,815 -3,898 -3,067 -1,639 -5,552 -4,694 -49.58%
NP 5,758 17,280 13,060 9,391 4,956 17,836 14,132 -45.13%
-
NP to SH 4,057 11,746 9,628 6,538 3,524 13,477 10,795 -48.01%
-
Tax Rate 22.64% 21.79% 22.99% 24.62% 24.85% 23.74% 24.93% -
Total Cost 19,956 89,557 73,081 46,461 22,343 97,054 81,111 -60.83%
-
Net Worth 382,710 358,962 350,557 375,329 371,842 364,779 368,518 2.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 6,387 - - - 6,141 - -
Div Payout % - 54.38% - - - 45.57% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 382,710 358,962 350,557 375,329 371,842 364,779 368,518 2.55%
NOSH 135,233 127,744 123,435 121,074 121,517 122,821 124,080 5.92%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.39% 16.17% 15.16% 16.81% 18.15% 15.52% 14.84% -
ROE 1.06% 3.27% 2.75% 1.74% 0.95% 3.69% 2.93% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.01 83.63 69.79 46.13 22.47 93.54 76.76 -60.66%
EPS 3.00 9.20 7.80 5.40 2.90 11.00 8.70 -50.92%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.83 2.81 2.84 3.10 3.06 2.97 2.97 -3.17%
Adjusted Per Share Value based on latest NOSH - 120,560
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.44 30.92 24.93 16.17 7.90 33.26 27.57 -58.34%
EPS 1.17 3.40 2.79 1.89 1.02 3.90 3.12 -48.09%
DPS 0.00 1.85 0.00 0.00 0.00 1.78 0.00 -
NAPS 1.1078 1.039 1.0147 1.0864 1.0763 1.0559 1.0667 2.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.16 1.13 1.22 1.24 0.96 0.98 -
P/RPS 6.05 1.39 1.62 2.64 5.52 1.03 1.28 182.44%
P/EPS 38.33 12.62 14.49 22.59 42.76 8.75 11.26 126.79%
EY 2.61 7.93 6.90 4.43 2.34 11.43 8.88 -55.89%
DY 0.00 4.31 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.41 0.41 0.40 0.39 0.41 0.32 0.33 15.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 19/05/09 27/02/09 -
Price 1.21 1.12 1.18 1.13 1.18 1.25 0.98 -
P/RPS 6.36 1.34 1.69 2.45 5.25 1.34 1.28 192.03%
P/EPS 40.33 12.18 15.13 20.93 40.69 11.39 11.26 134.64%
EY 2.48 8.21 6.61 4.78 2.46 8.78 8.88 -57.37%
DY 0.00 4.46 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.43 0.40 0.42 0.36 0.39 0.42 0.33 19.35%

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