[BREM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 18.96%
YoY- -32.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 48,896 21,031 128,875 100,895 71,360 38,653 194,073 -60.07%
PBT 38,340 28,384 28,137 23,114 18,055 11,544 37,932 0.71%
Tax -5,655 -3,355 -8,086 -6,139 -4,912 -3,105 -9,986 -31.52%
NP 32,685 25,029 20,051 16,975 13,143 8,439 27,946 10.99%
-
NP to SH 29,101 24,244 13,639 11,217 9,429 6,211 21,912 20.80%
-
Tax Rate 14.75% 11.82% 28.74% 26.56% 27.21% 26.90% 26.33% -
Total Cost 16,211 -3,998 108,824 83,920 58,217 30,214 166,127 -78.77%
-
Net Worth 353,897 350,053 319,599 317,211 327,031 322,494 313,680 8.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 9,684 - - - 9,469 -
Div Payout % - - 71.01% - - - 43.22% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 353,897 350,053 319,599 317,211 327,031 322,494 313,680 8.36%
NOSH 123,309 123,693 121,060 120,612 119,354 119,442 118,370 2.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 66.85% 119.01% 15.56% 16.82% 18.42% 21.83% 14.40% -
ROE 8.22% 6.93% 4.27% 3.54% 2.88% 1.93% 6.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.65 17.00 106.46 83.65 59.79 32.36 163.95 -61.14%
EPS 23.60 19.60 11.20 9.30 7.90 5.20 18.50 17.60%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.87 2.83 2.64 2.63 2.74 2.70 2.65 5.45%
Adjusted Per Share Value based on latest NOSH - 127,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.15 6.09 37.30 29.20 20.66 11.19 56.18 -60.08%
EPS 8.42 7.02 3.95 3.25 2.73 1.80 6.34 20.80%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 2.74 -
NAPS 1.0244 1.0133 0.9251 0.9182 0.9466 0.9335 0.908 8.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.40 1.44 1.35 1.21 1.25 1.14 1.28 -
P/RPS 3.53 8.47 1.27 1.45 2.09 3.52 0.78 173.35%
P/EPS 5.93 7.35 11.98 13.01 15.82 21.92 6.91 -9.68%
EY 16.86 13.61 8.35 7.69 6.32 4.56 14.46 10.76%
DY 0.00 0.00 5.93 0.00 0.00 0.00 6.25 -
P/NAPS 0.49 0.51 0.51 0.46 0.46 0.42 0.48 1.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 30/05/07 26/02/07 30/11/06 24/08/06 07/06/06 -
Price 1.35 1.36 1.38 1.57 1.21 1.14 1.13 -
P/RPS 3.40 8.00 1.30 1.88 2.02 3.52 0.69 189.28%
P/EPS 5.72 6.94 12.25 16.88 15.32 21.92 6.10 -4.19%
EY 17.48 14.41 8.16 5.92 6.53 4.56 16.38 4.42%
DY 0.00 0.00 5.80 0.00 0.00 0.00 7.08 -
P/NAPS 0.47 0.48 0.52 0.60 0.44 0.42 0.43 6.10%

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