[BREM] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2.52%
YoY- -26.62%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 28,632 25,714 20,696 30,289 28,553 27,299 19,647 28.51%
PBT 8,344 7,443 5,137 4,500 5,863 6,595 4,562 49.50%
Tax -1,720 -1,685 -917 -831 -1,428 -1,639 -858 58.91%
NP 6,624 5,758 4,220 3,669 4,435 4,956 3,704 47.28%
-
NP to SH 4,489 4,057 2,118 3,090 3,014 3,524 2,682 40.92%
-
Tax Rate 20.61% 22.64% 17.85% 18.47% 24.36% 24.85% 18.81% -
Total Cost 22,008 19,956 16,476 26,620 24,118 22,343 15,943 23.95%
-
Net Worth 390,406 382,710 279,999 365,649 373,735 371,842 246,749 35.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 6,999 - - - 6,168 -
Div Payout % - - 330.50% - - - 230.01% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 390,406 382,710 279,999 365,649 373,735 371,842 246,749 35.74%
NOSH 136,030 135,233 139,999 128,749 120,560 121,517 123,374 6.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.13% 22.39% 20.39% 12.11% 15.53% 18.15% 18.85% -
ROE 1.15% 1.06% 0.76% 0.85% 0.81% 0.95% 1.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.05 19.01 14.78 23.53 23.68 22.47 15.92 20.44%
EPS 3.30 3.00 1.50 2.40 2.50 2.90 2.20 31.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.87 2.83 2.00 2.84 3.10 3.06 2.00 27.19%
Adjusted Per Share Value based on latest NOSH - 128,749
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.29 7.44 5.99 8.77 8.26 7.90 5.69 28.48%
EPS 1.30 1.17 0.61 0.89 0.87 1.02 0.78 40.52%
DPS 0.00 0.00 2.03 0.00 0.00 0.00 1.79 -
NAPS 1.1301 1.1078 0.8105 1.0584 1.0818 1.0763 0.7142 35.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.21 1.15 1.16 1.13 1.22 1.24 0.96 -
P/RPS 5.75 6.05 7.85 4.80 5.15 5.52 6.03 -3.11%
P/EPS 36.67 38.33 76.68 47.08 48.80 42.76 44.16 -11.64%
EY 2.73 2.61 1.30 2.12 2.05 2.34 2.26 13.41%
DY 0.00 0.00 4.31 0.00 0.00 0.00 5.21 -
P/NAPS 0.42 0.41 0.58 0.40 0.39 0.41 0.48 -8.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 19/05/09 -
Price 1.19 1.21 1.12 1.18 1.13 1.18 1.25 -
P/RPS 5.65 6.36 7.58 5.02 4.77 5.25 7.85 -19.67%
P/EPS 36.06 40.33 74.03 49.17 45.20 40.69 57.50 -26.71%
EY 2.77 2.48 1.35 2.03 2.21 2.46 1.74 36.30%
DY 0.00 0.00 4.46 0.00 0.00 0.00 4.00 -
P/NAPS 0.41 0.43 0.56 0.42 0.36 0.39 0.63 -24.88%

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