[BREM] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -80.49%
YoY- 25.46%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 33,979 28,257 48,268 36,399 20,965 56,630 28,632 12.07%
PBT 20,992 12,645 14,069 9,443 30,482 15,477 8,344 84.87%
Tax -3,149 -3,203 -3,710 -2,584 -2,535 -3,795 -1,720 49.60%
NP 17,843 9,442 10,359 6,859 27,947 11,682 6,624 93.48%
-
NP to SH 15,796 7,113 6,142 5,090 26,093 8,689 4,489 131.17%
-
Tax Rate 15.00% 25.33% 26.37% 27.36% 8.32% 24.52% 20.61% -
Total Cost 16,136 18,815 37,909 29,540 -6,982 44,948 22,008 -18.67%
-
Net Worth 450,601 328,200 397,744 427,351 400,830 396,435 390,406 10.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,976 - - - 6,680 - - -
Div Payout % 63.16% - - - 25.60% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 450,601 328,200 397,744 427,351 400,830 396,435 390,406 10.02%
NOSH 166,273 164,100 132,581 132,717 133,610 135,765 136,030 14.30%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 52.51% 33.41% 21.46% 18.84% 133.30% 20.63% 23.13% -
ROE 3.51% 2.17% 1.54% 1.19% 6.51% 2.19% 1.15% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.44 17.22 36.41 27.43 15.69 41.71 21.05 -1.93%
EPS 9.50 4.30 4.60 3.80 15.60 6.40 3.30 102.23%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.71 2.00 3.00 3.22 3.00 2.92 2.87 -3.74%
Adjusted Per Share Value based on latest NOSH - 132,717
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.84 8.18 13.97 10.54 6.07 16.39 8.29 12.09%
EPS 4.57 2.06 1.78 1.47 7.55 2.52 1.30 131.02%
DPS 2.89 0.00 0.00 0.00 1.93 0.00 0.00 -
NAPS 1.3043 0.95 1.1513 1.237 1.1602 1.1475 1.1301 10.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.22 1.22 1.46 1.51 1.30 1.23 1.21 -
P/RPS 5.97 7.09 4.01 5.51 8.28 2.95 5.75 2.53%
P/EPS 12.84 28.15 31.52 39.37 6.66 19.22 36.67 -50.28%
EY 7.79 3.55 3.17 2.54 15.02 5.20 2.73 101.05%
DY 4.92 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.45 0.61 0.49 0.47 0.43 0.42 0.42 4.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 -
Price 1.20 1.23 1.32 1.46 1.56 1.34 1.19 -
P/RPS 5.87 7.14 3.63 5.32 9.94 3.21 5.65 2.57%
P/EPS 12.63 28.38 28.49 38.07 7.99 20.94 36.06 -50.28%
EY 7.92 3.52 3.51 2.63 12.52 4.78 2.77 101.31%
DY 5.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.44 0.62 0.44 0.45 0.52 0.46 0.41 4.81%

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