[BREM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 63.96%
YoY- -69.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 55,852 27,299 114,890 95,243 64,129 32,032 129,528 -42.89%
PBT 12,458 6,595 23,388 18,826 11,792 5,308 48,247 -59.41%
Tax -3,067 -1,639 -5,552 -4,694 -2,973 -1,381 -4,830 -26.10%
NP 9,391 4,956 17,836 14,132 8,819 3,927 43,417 -63.93%
-
NP to SH 6,538 3,524 13,477 10,795 6,584 3,003 37,385 -68.69%
-
Tax Rate 24.62% 24.85% 23.74% 24.93% 25.21% 26.02% 10.01% -
Total Cost 46,461 22,343 97,054 81,111 55,310 28,105 86,111 -33.69%
-
Net Worth 375,329 371,842 364,779 368,518 372,679 361,611 350,916 4.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 6,141 - - - 12,356 -
Div Payout % - - 45.57% - - - 33.05% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 375,329 371,842 364,779 368,518 372,679 361,611 350,916 4.58%
NOSH 121,074 121,517 122,821 124,080 124,226 125,124 123,562 -1.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.81% 18.15% 15.52% 14.84% 13.75% 12.26% 33.52% -
ROE 1.74% 0.95% 3.69% 2.93% 1.77% 0.83% 10.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.13 22.47 93.54 76.76 51.62 25.60 104.83 -42.11%
EPS 5.40 2.90 11.00 8.70 5.30 2.40 30.30 -68.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 3.10 3.06 2.97 2.97 3.00 2.89 2.84 6.00%
Adjusted Per Share Value based on latest NOSH - 123,852
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.17 7.90 33.26 27.57 18.56 9.27 37.49 -42.88%
EPS 1.89 1.02 3.90 3.12 1.91 0.87 10.82 -68.71%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 3.58 -
NAPS 1.0864 1.0763 1.0559 1.0667 1.0788 1.0467 1.0158 4.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.22 1.24 0.96 0.98 1.35 1.21 1.35 -
P/RPS 2.64 5.52 1.03 1.28 2.62 4.73 1.29 61.12%
P/EPS 22.59 42.76 8.75 11.26 25.47 50.42 4.46 194.64%
EY 4.43 2.34 11.43 8.88 3.93 1.98 22.41 -66.03%
DY 0.00 0.00 5.21 0.00 0.00 0.00 7.41 -
P/NAPS 0.39 0.41 0.32 0.33 0.45 0.42 0.48 -12.91%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 19/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 1.13 1.18 1.25 0.98 0.97 1.18 1.27 -
P/RPS 2.45 5.25 1.34 1.28 1.88 4.61 1.21 59.98%
P/EPS 20.93 40.69 11.39 11.26 18.30 49.17 4.20 191.46%
EY 4.78 2.46 8.78 8.88 5.46 2.03 23.82 -65.69%
DY 0.00 0.00 4.00 0.00 0.00 0.00 7.87 -
P/NAPS 0.36 0.39 0.42 0.33 0.32 0.41 0.45 -13.81%

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