[BREM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 61.4%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,892 65,649 184,632 143,632 97,553 50,973 155,436 -21.58%
PBT 21,457 11,989 28,137 27,894 18,115 11,201 24,931 -9.51%
Tax -6,043 -3,171 -11,225 -12,080 -8,317 -5,567 -11,374 -34.37%
NP 15,414 8,818 16,912 15,814 9,798 5,634 13,557 8.92%
-
NP to SH 12,060 6,829 16,912 15,814 9,798 5,634 13,557 -7.49%
-
Tax Rate 28.16% 26.45% 39.89% 43.31% 45.91% 49.70% 45.62% -
Total Cost 92,478 56,831 167,720 127,818 87,755 45,339 141,879 -24.80%
-
Net Worth 302,085 300,240 255,485 245,117 260,520 254,656 247,215 14.28%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 7,983 - - - 5,903 -
Div Payout % - - 47.21% - - - 43.55% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 302,085 300,240 255,485 245,117 260,520 254,656 247,215 14.28%
NOSH 117,087 117,741 99,798 98,837 75,953 75,120 73,795 35.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.29% 13.43% 9.16% 11.01% 10.04% 11.05% 8.72% -
ROE 3.99% 2.27% 6.62% 6.45% 3.76% 2.21% 5.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 92.15 55.76 185.00 145.32 128.44 67.86 210.63 -42.34%
EPS 10.30 5.80 17.00 16.00 12.90 7.50 14.60 -20.73%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.58 2.55 2.56 2.48 3.43 3.39 3.35 -15.96%
Adjusted Per Share Value based on latest NOSH - 103,724
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 31.23 19.00 53.44 41.58 28.24 14.75 44.99 -21.58%
EPS 3.49 1.98 4.90 4.58 2.84 1.63 3.92 -7.44%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 1.71 -
NAPS 0.8744 0.8691 0.7395 0.7095 0.7541 0.7371 0.7156 14.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.13 1.25 0.98 0.93 1.62 1.41 1.78 -
P/RPS 1.23 2.24 0.53 0.64 1.26 2.08 0.85 27.90%
P/EPS 10.97 21.55 5.78 5.81 12.56 18.80 9.69 8.61%
EY 9.12 4.64 17.29 17.20 7.96 5.32 10.32 -7.90%
DY 0.00 0.00 8.16 0.00 0.00 0.00 4.49 -
P/NAPS 0.44 0.49 0.38 0.38 0.47 0.42 0.53 -11.65%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 1.01 1.09 0.95 1.01 0.88 1.51 1.49 -
P/RPS 1.10 1.95 0.51 0.70 0.69 2.23 0.71 33.85%
P/EPS 9.81 18.79 5.61 6.31 6.82 20.13 8.11 13.51%
EY 10.20 5.32 17.84 15.84 14.66 4.97 12.33 -11.86%
DY 0.00 0.00 8.42 0.00 0.00 0.00 5.37 -
P/NAPS 0.39 0.43 0.37 0.41 0.26 0.45 0.44 -7.72%

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