[BREM] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 17.59%
YoY- -33.63%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,553 27,299 19,647 31,114 32,097 32,032 28,566 -0.03%
PBT 5,863 6,595 4,562 7,034 6,484 5,308 -555 -
Tax -1,428 -1,639 -858 -1,721 -1,592 -1,381 3,610 -
NP 4,435 4,956 3,704 5,313 4,892 3,927 3,055 28.18%
-
NP to SH 3,014 3,524 2,682 4,211 3,581 3,003 1,939 34.15%
-
Tax Rate 24.36% 24.85% 18.81% 24.47% 24.55% 26.02% - -
Total Cost 24,118 22,343 15,943 25,801 27,205 28,105 25,511 -3.67%
-
Net Worth 373,735 371,842 246,749 367,843 370,448 361,611 247,904 31.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 6,168 - - - 12,395 -
Div Payout % - - 230.01% - - - 639.26% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 373,735 371,842 246,749 367,843 370,448 361,611 247,904 31.44%
NOSH 120,560 121,517 123,374 123,852 123,482 125,124 123,952 -1.83%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.53% 18.15% 18.85% 17.08% 15.24% 12.26% 10.69% -
ROE 0.81% 0.95% 1.09% 1.14% 0.97% 0.83% 0.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.68 22.47 15.92 25.12 25.99 25.60 23.05 1.81%
EPS 2.50 2.90 2.20 3.40 2.90 2.40 1.60 34.61%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 3.10 3.06 2.00 2.97 3.00 2.89 2.00 33.89%
Adjusted Per Share Value based on latest NOSH - 123,852
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.26 7.90 5.69 9.01 9.29 9.27 8.27 -0.08%
EPS 0.87 1.02 0.78 1.22 1.04 0.87 0.56 34.10%
DPS 0.00 0.00 1.79 0.00 0.00 0.00 3.59 -
NAPS 1.0818 1.0763 0.7142 1.0648 1.0723 1.0467 0.7176 31.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.22 1.24 0.96 0.98 1.35 1.21 1.35 -
P/RPS 5.15 5.52 6.03 3.90 5.19 4.73 5.86 -8.24%
P/EPS 48.80 42.76 44.16 28.82 46.55 50.42 86.30 -31.59%
EY 2.05 2.34 2.26 3.47 2.15 1.98 1.16 46.12%
DY 0.00 0.00 5.21 0.00 0.00 0.00 7.41 -
P/NAPS 0.39 0.41 0.48 0.33 0.45 0.42 0.68 -30.94%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 19/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 1.13 1.18 1.25 0.98 0.97 1.18 1.27 -
P/RPS 4.77 5.25 7.85 3.90 3.73 4.61 5.51 -9.15%
P/EPS 45.20 40.69 57.50 28.82 33.45 49.17 81.19 -32.30%
EY 2.21 2.46 1.74 3.47 2.99 2.03 1.23 47.74%
DY 0.00 0.00 4.00 0.00 0.00 0.00 7.87 -
P/NAPS 0.36 0.39 0.63 0.33 0.32 0.41 0.64 -31.83%

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