[BREM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 38.5%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 71,360 38,653 194,073 150,784 107,892 65,649 184,632 -46.90%
PBT 18,055 11,544 37,932 27,736 21,457 11,989 28,137 -25.58%
Tax -4,912 -3,105 -9,986 -7,150 -6,043 -3,171 -11,225 -42.33%
NP 13,143 8,439 27,946 20,586 15,414 8,818 16,912 -15.45%
-
NP to SH 9,429 6,211 21,912 16,703 12,060 6,829 16,912 -32.23%
-
Tax Rate 27.21% 26.90% 26.33% 25.78% 28.16% 26.45% 39.89% -
Total Cost 58,217 30,214 166,127 130,198 92,478 56,831 167,720 -50.57%
-
Net Worth 327,031 322,494 313,680 344,646 302,085 300,240 255,485 17.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 9,469 - - - 7,983 -
Div Payout % - - 43.22% - - - 47.21% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 327,031 322,494 313,680 344,646 302,085 300,240 255,485 17.87%
NOSH 119,354 119,442 118,370 117,626 117,087 117,741 99,798 12.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.42% 21.83% 14.40% 13.65% 14.29% 13.43% 9.16% -
ROE 2.88% 1.93% 6.99% 4.85% 3.99% 2.27% 6.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.79 32.36 163.95 128.19 92.15 55.76 185.00 -52.87%
EPS 7.90 5.20 18.50 14.20 10.30 5.80 17.00 -39.97%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.74 2.70 2.65 2.93 2.58 2.55 2.56 4.62%
Adjusted Per Share Value based on latest NOSH - 119,051
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.66 11.19 56.18 43.65 31.23 19.00 53.44 -46.90%
EPS 2.73 1.80 6.34 4.83 3.49 1.98 4.90 -32.26%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 2.31 -
NAPS 0.9466 0.9335 0.908 0.9976 0.8744 0.8691 0.7395 17.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.14 1.28 1.02 1.13 1.25 0.98 -
P/RPS 2.09 3.52 0.78 0.80 1.23 2.24 0.53 149.39%
P/EPS 15.82 21.92 6.91 7.18 10.97 21.55 5.78 95.54%
EY 6.32 4.56 14.46 13.92 9.12 4.64 17.29 -48.84%
DY 0.00 0.00 6.25 0.00 0.00 0.00 8.16 -
P/NAPS 0.46 0.42 0.48 0.35 0.44 0.49 0.38 13.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 30/05/05 -
Price 1.21 1.14 1.13 1.18 1.01 1.09 0.95 -
P/RPS 2.02 3.52 0.69 0.92 1.10 1.95 0.51 150.12%
P/EPS 15.32 21.92 6.10 8.31 9.81 18.79 5.61 95.25%
EY 6.53 4.56 16.38 12.03 10.20 5.32 17.84 -48.79%
DY 0.00 0.00 7.08 0.00 0.00 0.00 8.42 -
P/NAPS 0.44 0.42 0.43 0.40 0.39 0.43 0.37 12.23%

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