[BREM] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 91.55%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 20,965 56,630 28,632 25,714 20,696 30,289 28,553 -18.62%
PBT 30,482 15,477 8,344 7,443 5,137 4,500 5,863 200.41%
Tax -2,535 -3,795 -1,720 -1,685 -917 -831 -1,428 46.66%
NP 27,947 11,682 6,624 5,758 4,220 3,669 4,435 241.54%
-
NP to SH 26,093 8,689 4,489 4,057 2,118 3,090 3,014 322.17%
-
Tax Rate 8.32% 24.52% 20.61% 22.64% 17.85% 18.47% 24.36% -
Total Cost -6,982 44,948 22,008 19,956 16,476 26,620 24,118 -
-
Net Worth 400,830 396,435 390,406 382,710 279,999 365,649 373,735 4.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,680 - - - 6,999 - - -
Div Payout % 25.60% - - - 330.50% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 400,830 396,435 390,406 382,710 279,999 365,649 373,735 4.78%
NOSH 133,610 135,765 136,030 135,233 139,999 128,749 120,560 7.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 133.30% 20.63% 23.13% 22.39% 20.39% 12.11% 15.53% -
ROE 6.51% 2.19% 1.15% 1.06% 0.76% 0.85% 0.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.69 41.71 21.05 19.01 14.78 23.53 23.68 -24.01%
EPS 15.60 6.40 3.30 3.00 1.50 2.40 2.50 239.31%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.00 2.92 2.87 2.83 2.00 2.84 3.10 -2.16%
Adjusted Per Share Value based on latest NOSH - 135,233
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.07 16.39 8.29 7.44 5.99 8.77 8.26 -18.58%
EPS 7.55 2.52 1.30 1.17 0.61 0.89 0.87 322.85%
DPS 1.93 0.00 0.00 0.00 2.03 0.00 0.00 -
NAPS 1.1602 1.1475 1.1301 1.1078 0.8105 1.0584 1.0818 4.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.30 1.23 1.21 1.15 1.16 1.13 1.22 -
P/RPS 8.28 2.95 5.75 6.05 7.85 4.80 5.15 37.28%
P/EPS 6.66 19.22 36.67 38.33 76.68 47.08 48.80 -73.52%
EY 15.02 5.20 2.73 2.61 1.30 2.12 2.05 277.69%
DY 3.85 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.43 0.42 0.42 0.41 0.58 0.40 0.39 6.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 -
Price 1.56 1.34 1.19 1.21 1.12 1.18 1.13 -
P/RPS 9.94 3.21 5.65 6.36 7.58 5.02 4.77 63.21%
P/EPS 7.99 20.94 36.06 40.33 74.03 49.17 45.20 -68.53%
EY 12.52 4.78 2.77 2.48 1.35 2.03 2.21 218.12%
DY 3.21 0.00 0.00 0.00 4.46 0.00 0.00 -
P/NAPS 0.52 0.46 0.41 0.43 0.56 0.42 0.36 27.80%

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