[BREM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 80.93%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,673 134,605 97,184 52,304 31,704 146,903 112,924 -53.64%
PBT 12,912 49,007 45,682 20,060 10,723 56,937 36,157 -49.69%
Tax -4,458 -15,268 -11,035 -5,195 -2,791 -12,582 -9,497 -39.62%
NP 8,454 33,739 34,647 14,865 7,932 44,355 26,660 -53.53%
-
NP to SH 5,751 22,443 26,874 10,320 5,704 34,065 18,346 -53.88%
-
Tax Rate 34.53% 31.15% 24.16% 25.90% 26.03% 22.10% 26.27% -
Total Cost 27,219 100,866 62,537 37,439 23,772 102,548 86,264 -53.68%
-
Net Worth 466,845 469,262 302,448 492,910 499,532 450,322 332,209 25.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 10,201 - - - 9,970 - -
Div Payout % - 45.45% - - - 29.27% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 466,845 469,262 302,448 492,910 499,532 450,322 332,209 25.48%
NOSH 169,147 170,022 151,224 170,557 172,848 166,170 166,104 1.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.70% 25.07% 35.65% 28.42% 25.02% 30.19% 23.61% -
ROE 1.23% 4.78% 8.89% 2.09% 1.14% 7.56% 5.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.09 79.17 64.26 30.67 18.34 88.40 67.98 -54.20%
EPS 3.40 13.20 17.80 6.10 3.30 20.50 11.10 -54.59%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.76 2.76 2.00 2.89 2.89 2.71 2.00 23.97%
Adjusted Per Share Value based on latest NOSH - 167,857
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.33 38.96 28.13 15.14 9.18 42.52 32.69 -53.63%
EPS 1.66 6.50 7.78 2.99 1.65 9.86 5.31 -53.97%
DPS 0.00 2.95 0.00 0.00 0.00 2.89 0.00 -
NAPS 1.3513 1.3583 0.8755 1.4268 1.4459 1.3035 0.9616 25.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.12 1.10 1.18 1.19 1.22 1.22 -
P/RPS 5.60 1.41 1.71 3.85 6.49 1.38 1.79 114.05%
P/EPS 34.71 8.48 6.19 19.50 36.06 5.95 11.05 114.63%
EY 2.88 11.79 16.16 5.13 2.77 16.80 9.05 -53.42%
DY 0.00 5.36 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.43 0.41 0.55 0.41 0.41 0.45 0.61 -20.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.15 1.23 1.07 1.11 1.19 1.20 1.23 -
P/RPS 5.45 1.55 1.66 3.62 6.49 1.36 1.81 108.65%
P/EPS 33.82 9.32 6.02 18.34 36.06 5.85 11.14 109.80%
EY 2.96 10.73 16.61 5.45 2.77 17.08 8.98 -52.31%
DY 0.00 4.88 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.42 0.45 0.54 0.38 0.41 0.44 0.62 -22.88%

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