[BREM] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 20.67%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,704 33,979 28,257 48,268 36,399 20,965 56,630 -32.09%
PBT 10,723 20,992 12,645 14,069 9,443 30,482 15,477 -21.71%
Tax -2,791 -3,149 -3,203 -3,710 -2,584 -2,535 -3,795 -18.53%
NP 7,932 17,843 9,442 10,359 6,859 27,947 11,682 -22.76%
-
NP to SH 5,704 15,796 7,113 6,142 5,090 26,093 8,689 -24.48%
-
Tax Rate 26.03% 15.00% 25.33% 26.37% 27.36% 8.32% 24.52% -
Total Cost 23,772 16,136 18,815 37,909 29,540 -6,982 44,948 -34.62%
-
Net Worth 499,532 450,601 328,200 397,744 427,351 400,830 396,435 16.67%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 9,976 - - - 6,680 - -
Div Payout % - 63.16% - - - 25.60% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 499,532 450,601 328,200 397,744 427,351 400,830 396,435 16.67%
NOSH 172,848 166,273 164,100 132,581 132,717 133,610 135,765 17.48%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.02% 52.51% 33.41% 21.46% 18.84% 133.30% 20.63% -
ROE 1.14% 3.51% 2.17% 1.54% 1.19% 6.51% 2.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.34 20.44 17.22 36.41 27.43 15.69 41.71 -42.20%
EPS 3.30 9.50 4.30 4.60 3.80 15.60 6.40 -35.72%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.89 2.71 2.00 3.00 3.22 3.00 2.92 -0.68%
Adjusted Per Share Value based on latest NOSH - 132,581
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.18 9.84 8.18 13.97 10.54 6.07 16.39 -32.07%
EPS 1.65 4.57 2.06 1.78 1.47 7.55 2.52 -24.61%
DPS 0.00 2.89 0.00 0.00 0.00 1.93 0.00 -
NAPS 1.4459 1.3043 0.95 1.1513 1.237 1.1602 1.1475 16.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.19 1.22 1.22 1.46 1.51 1.30 1.23 -
P/RPS 6.49 5.97 7.09 4.01 5.51 8.28 2.95 69.23%
P/EPS 36.06 12.84 28.15 31.52 39.37 6.66 19.22 52.17%
EY 2.77 7.79 3.55 3.17 2.54 15.02 5.20 -34.31%
DY 0.00 4.92 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.41 0.45 0.61 0.49 0.47 0.43 0.42 -1.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 -
Price 1.19 1.20 1.23 1.32 1.46 1.56 1.34 -
P/RPS 6.49 5.87 7.14 3.63 5.32 9.94 3.21 59.96%
P/EPS 36.06 12.63 28.38 28.49 38.07 7.99 20.94 43.71%
EY 2.77 7.92 3.52 3.51 2.63 12.52 4.78 -30.51%
DY 0.00 5.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.41 0.44 0.62 0.44 0.45 0.52 0.46 -7.39%

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