[BREM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 22.0%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 110,976 54,346 25,714 106,837 86,141 55,852 27,299 154.06%
PBT 31,264 15,787 7,443 22,095 16,958 12,458 6,595 181.39%
Tax -7,200 -3,405 -1,685 -4,815 -3,898 -3,067 -1,639 167.50%
NP 24,064 12,382 5,758 17,280 13,060 9,391 4,956 185.91%
-
NP to SH 17,235 8,546 4,057 11,746 9,628 6,538 3,524 187.29%
-
Tax Rate 23.03% 21.57% 22.64% 21.79% 22.99% 24.62% 24.85% -
Total Cost 86,912 41,964 19,956 89,557 73,081 46,461 22,343 146.72%
-
Net Worth 396,269 389,317 382,710 358,962 350,557 375,329 371,842 4.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,387 - - - -
Div Payout % - - - 54.38% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 396,269 389,317 382,710 358,962 350,557 375,329 371,842 4.32%
NOSH 135,708 135,650 135,233 127,744 123,435 121,074 121,517 7.61%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.68% 22.78% 22.39% 16.17% 15.16% 16.81% 18.15% -
ROE 4.35% 2.20% 1.06% 3.27% 2.75% 1.74% 0.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.78 40.06 19.01 83.63 69.79 46.13 22.47 136.05%
EPS 12.70 6.30 3.00 9.20 7.80 5.40 2.90 166.95%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.92 2.87 2.83 2.81 2.84 3.10 3.06 -3.06%
Adjusted Per Share Value based on latest NOSH - 139,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.12 15.73 7.44 30.92 24.93 16.17 7.90 154.09%
EPS 4.99 2.47 1.17 3.40 2.79 1.89 1.02 187.34%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 1.147 1.1269 1.1078 1.039 1.0147 1.0864 1.0763 4.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.23 1.21 1.15 1.16 1.13 1.22 1.24 -
P/RPS 1.50 3.02 6.05 1.39 1.62 2.64 5.52 -57.94%
P/EPS 9.69 19.21 38.33 12.62 14.49 22.59 42.76 -62.72%
EY 10.33 5.21 2.61 7.93 6.90 4.43 2.34 168.37%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.41 0.41 0.40 0.39 0.41 1.61%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.34 1.19 1.21 1.12 1.18 1.13 1.18 -
P/RPS 1.64 2.97 6.36 1.34 1.69 2.45 5.25 -53.86%
P/EPS 10.55 18.89 40.33 12.18 15.13 20.93 40.69 -59.23%
EY 9.48 5.29 2.48 8.21 6.61 4.78 2.46 145.19%
DY 0.00 0.00 0.00 4.46 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.43 0.40 0.42 0.36 0.39 11.60%

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