[BREM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 150.73%
YoY- 267.9%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 112,924 84,667 36,399 106,428 110,976 54,346 25,714 167.44%
PBT 36,157 23,512 9,443 61,423 31,264 15,787 7,443 186.00%
Tax -9,497 -6,294 -2,584 -9,638 -7,200 -3,405 -1,685 215.71%
NP 26,660 17,218 6,859 51,785 24,064 12,382 5,758 177.02%
-
NP to SH 18,346 11,232 5,090 43,213 17,235 8,546 4,057 172.70%
-
Tax Rate 26.27% 26.77% 27.36% 15.69% 23.03% 21.57% 22.64% -
Total Cost 86,264 67,449 29,540 54,643 86,912 41,964 19,956 164.65%
-
Net Worth 332,209 397,939 427,351 426,044 396,269 389,317 382,710 -8.97%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 6,762 - - - -
Div Payout % - - - 15.65% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 332,209 397,939 427,351 426,044 396,269 389,317 382,710 -8.97%
NOSH 166,104 132,646 132,717 135,252 135,708 135,650 135,233 14.64%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.61% 20.34% 18.84% 48.66% 21.68% 22.78% 22.39% -
ROE 5.52% 2.82% 1.19% 10.14% 4.35% 2.20% 1.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.98 63.83 27.43 78.69 81.78 40.06 19.01 133.30%
EPS 11.10 8.40 3.80 25.70 12.70 6.30 3.00 138.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 3.00 3.22 3.15 2.92 2.87 2.83 -20.60%
Adjusted Per Share Value based on latest NOSH - 133,610
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 32.69 24.51 10.54 30.81 32.12 15.73 7.44 167.54%
EPS 5.31 3.25 1.47 12.51 4.99 2.47 1.17 173.36%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.9616 1.1519 1.237 1.2332 1.147 1.1269 1.1078 -8.98%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.22 1.46 1.51 1.30 1.23 1.21 1.15 -
P/RPS 1.79 2.29 5.51 1.65 1.50 3.02 6.05 -55.49%
P/EPS 11.05 17.24 39.37 4.07 9.69 19.21 38.33 -56.26%
EY 9.05 5.80 2.54 24.58 10.33 5.21 2.61 128.57%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.47 0.41 0.42 0.42 0.41 30.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 26/08/10 -
Price 1.23 1.32 1.46 1.56 1.34 1.19 1.21 -
P/RPS 1.81 2.07 5.32 1.98 1.64 2.97 6.36 -56.63%
P/EPS 11.14 15.59 38.07 4.88 10.55 18.89 40.33 -57.48%
EY 8.98 6.41 2.63 20.48 9.48 5.29 2.48 135.25%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.62 0.44 0.45 0.50 0.46 0.41 0.43 27.54%

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