[BREM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.26%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 54,346 25,714 106,837 86,141 55,852 27,299 114,890 -39.26%
PBT 15,787 7,443 22,095 16,958 12,458 6,595 23,388 -23.03%
Tax -3,405 -1,685 -4,815 -3,898 -3,067 -1,639 -5,552 -27.79%
NP 12,382 5,758 17,280 13,060 9,391 4,956 17,836 -21.58%
-
NP to SH 8,546 4,057 11,746 9,628 6,538 3,524 13,477 -26.16%
-
Tax Rate 21.57% 22.64% 21.79% 22.99% 24.62% 24.85% 23.74% -
Total Cost 41,964 19,956 89,557 73,081 46,461 22,343 97,054 -42.79%
-
Net Worth 389,317 382,710 358,962 350,557 375,329 371,842 364,779 4.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 6,387 - - - 6,141 -
Div Payout % - - 54.38% - - - 45.57% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 389,317 382,710 358,962 350,557 375,329 371,842 364,779 4.43%
NOSH 135,650 135,233 127,744 123,435 121,074 121,517 122,821 6.84%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.78% 22.39% 16.17% 15.16% 16.81% 18.15% 15.52% -
ROE 2.20% 1.06% 3.27% 2.75% 1.74% 0.95% 3.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.06 19.01 83.63 69.79 46.13 22.47 93.54 -43.15%
EPS 6.30 3.00 9.20 7.80 5.40 2.90 11.00 -31.01%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.87 2.83 2.81 2.84 3.10 3.06 2.97 -2.25%
Adjusted Per Share Value based on latest NOSH - 128,749
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.73 7.44 30.92 24.93 16.17 7.90 33.26 -39.27%
EPS 2.47 1.17 3.40 2.79 1.89 1.02 3.90 -26.23%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.78 -
NAPS 1.1269 1.1078 1.039 1.0147 1.0864 1.0763 1.0559 4.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.21 1.15 1.16 1.13 1.22 1.24 0.96 -
P/RPS 3.02 6.05 1.39 1.62 2.64 5.52 1.03 104.72%
P/EPS 19.21 38.33 12.62 14.49 22.59 42.76 8.75 68.83%
EY 5.21 2.61 7.93 6.90 4.43 2.34 11.43 -40.74%
DY 0.00 0.00 4.31 0.00 0.00 0.00 5.21 -
P/NAPS 0.42 0.41 0.41 0.40 0.39 0.41 0.32 19.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 19/05/09 -
Price 1.19 1.21 1.12 1.18 1.13 1.18 1.25 -
P/RPS 2.97 6.36 1.34 1.69 2.45 5.25 1.34 69.91%
P/EPS 18.89 40.33 12.18 15.13 20.93 40.69 11.39 40.06%
EY 5.29 2.48 8.21 6.61 4.78 2.46 8.78 -28.64%
DY 0.00 0.00 4.46 0.00 0.00 0.00 4.00 -
P/NAPS 0.41 0.43 0.40 0.42 0.36 0.39 0.42 -1.59%

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