[BREM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 31.19%
YoY- 29.56%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 100,895 71,360 38,653 194,073 150,784 107,892 65,649 33.07%
PBT 23,114 18,055 11,544 37,932 27,736 21,457 11,989 54.71%
Tax -6,139 -4,912 -3,105 -9,986 -7,150 -6,043 -3,171 55.14%
NP 16,975 13,143 8,439 27,946 20,586 15,414 8,818 54.56%
-
NP to SH 11,217 9,429 6,211 21,912 16,703 12,060 6,829 39.08%
-
Tax Rate 26.56% 27.21% 26.90% 26.33% 25.78% 28.16% 26.45% -
Total Cost 83,920 58,217 30,214 166,127 130,198 92,478 56,831 29.58%
-
Net Worth 317,211 327,031 322,494 313,680 344,646 302,085 300,240 3.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 9,469 - - - -
Div Payout % - - - 43.22% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 317,211 327,031 322,494 313,680 344,646 302,085 300,240 3.72%
NOSH 120,612 119,354 119,442 118,370 117,626 117,087 117,741 1.61%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.82% 18.42% 21.83% 14.40% 13.65% 14.29% 13.43% -
ROE 3.54% 2.88% 1.93% 6.99% 4.85% 3.99% 2.27% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 83.65 59.79 32.36 163.95 128.19 92.15 55.76 30.95%
EPS 9.30 7.90 5.20 18.50 14.20 10.30 5.80 36.87%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.63 2.74 2.70 2.65 2.93 2.58 2.55 2.07%
Adjusted Per Share Value based on latest NOSH - 121,076
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.20 20.66 11.19 56.18 43.65 31.23 19.00 33.06%
EPS 3.25 2.73 1.80 6.34 4.83 3.49 1.98 39.02%
DPS 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
NAPS 0.9182 0.9466 0.9335 0.908 0.9976 0.8744 0.8691 3.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.21 1.25 1.14 1.28 1.02 1.13 1.25 -
P/RPS 1.45 2.09 3.52 0.78 0.80 1.23 2.24 -25.10%
P/EPS 13.01 15.82 21.92 6.91 7.18 10.97 21.55 -28.50%
EY 7.69 6.32 4.56 14.46 13.92 9.12 4.64 39.91%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.42 0.48 0.35 0.44 0.49 -4.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 -
Price 1.57 1.21 1.14 1.13 1.18 1.01 1.09 -
P/RPS 1.88 2.02 3.52 0.69 0.92 1.10 1.95 -2.40%
P/EPS 16.88 15.32 21.92 6.10 8.31 9.81 18.79 -6.87%
EY 5.92 6.53 4.56 16.38 12.03 10.20 5.32 7.36%
DY 0.00 0.00 0.00 7.08 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.42 0.43 0.40 0.39 0.43 24.79%

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