[BREM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 63.34%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 52,304 31,704 146,903 112,924 84,667 36,399 106,428 -37.64%
PBT 20,060 10,723 56,937 36,157 23,512 9,443 61,423 -52.47%
Tax -5,195 -2,791 -12,582 -9,497 -6,294 -2,584 -9,638 -33.69%
NP 14,865 7,932 44,355 26,660 17,218 6,859 51,785 -56.38%
-
NP to SH 10,320 5,704 34,065 18,346 11,232 5,090 43,213 -61.40%
-
Tax Rate 25.90% 26.03% 22.10% 26.27% 26.77% 27.36% 15.69% -
Total Cost 37,439 23,772 102,548 86,264 67,449 29,540 54,643 -22.22%
-
Net Worth 492,910 499,532 450,322 332,209 397,939 427,351 426,044 10.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 9,970 - - - 6,762 -
Div Payout % - - 29.27% - - - 15.65% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 492,910 499,532 450,322 332,209 397,939 427,351 426,044 10.17%
NOSH 170,557 172,848 166,170 166,104 132,646 132,717 135,252 16.67%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 28.42% 25.02% 30.19% 23.61% 20.34% 18.84% 48.66% -
ROE 2.09% 1.14% 7.56% 5.52% 2.82% 1.19% 10.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.67 18.34 88.40 67.98 63.83 27.43 78.69 -46.55%
EPS 6.10 3.30 20.50 11.10 8.40 3.80 25.70 -61.56%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.89 2.89 2.71 2.00 3.00 3.22 3.15 -5.56%
Adjusted Per Share Value based on latest NOSH - 164,100
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.14 9.18 42.52 32.69 24.51 10.54 30.81 -37.64%
EPS 2.99 1.65 9.86 5.31 3.25 1.47 12.51 -61.38%
DPS 0.00 0.00 2.89 0.00 0.00 0.00 1.96 -
NAPS 1.4268 1.4459 1.3035 0.9616 1.1519 1.237 1.2332 10.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.19 1.22 1.22 1.46 1.51 1.30 -
P/RPS 3.85 6.49 1.38 1.79 2.29 5.51 1.65 75.64%
P/EPS 19.50 36.06 5.95 11.05 17.24 39.37 4.07 183.39%
EY 5.13 2.77 16.80 9.05 5.80 2.54 24.58 -64.71%
DY 0.00 0.00 4.92 0.00 0.00 0.00 3.85 -
P/NAPS 0.41 0.41 0.45 0.61 0.49 0.47 0.41 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 -
Price 1.11 1.19 1.20 1.23 1.32 1.46 1.56 -
P/RPS 3.62 6.49 1.36 1.81 2.07 5.32 1.98 49.35%
P/EPS 18.34 36.06 5.85 11.14 15.59 38.07 4.88 141.14%
EY 5.45 2.77 17.08 8.98 6.41 2.63 20.48 -58.52%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.38 0.41 0.44 0.62 0.44 0.45 0.50 -16.67%

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