[BREM] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 93.56%
YoY- 181.2%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 48,268 36,399 20,965 56,630 28,632 25,714 20,696 75.77%
PBT 14,069 9,443 30,482 15,477 8,344 7,443 5,137 95.63%
Tax -3,710 -2,584 -2,535 -3,795 -1,720 -1,685 -917 153.68%
NP 10,359 6,859 27,947 11,682 6,624 5,758 4,220 81.87%
-
NP to SH 6,142 5,090 26,093 8,689 4,489 4,057 2,118 103.22%
-
Tax Rate 26.37% 27.36% 8.32% 24.52% 20.61% 22.64% 17.85% -
Total Cost 37,909 29,540 -6,982 44,948 22,008 19,956 16,476 74.19%
-
Net Worth 397,744 427,351 400,830 396,435 390,406 382,710 279,999 26.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 6,680 - - - 6,999 -
Div Payout % - - 25.60% - - - 330.50% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 397,744 427,351 400,830 396,435 390,406 382,710 279,999 26.33%
NOSH 132,581 132,717 133,610 135,765 136,030 135,233 139,999 -3.56%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.46% 18.84% 133.30% 20.63% 23.13% 22.39% 20.39% -
ROE 1.54% 1.19% 6.51% 2.19% 1.15% 1.06% 0.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.41 27.43 15.69 41.71 21.05 19.01 14.78 82.30%
EPS 4.60 3.80 15.60 6.40 3.30 3.00 1.50 110.93%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.00 3.22 3.00 2.92 2.87 2.83 2.00 31.00%
Adjusted Per Share Value based on latest NOSH - 135,765
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.97 10.54 6.07 16.39 8.29 7.44 5.99 75.77%
EPS 1.78 1.47 7.55 2.52 1.30 1.17 0.61 104.06%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 2.03 -
NAPS 1.1513 1.237 1.1602 1.1475 1.1301 1.1078 0.8105 26.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.46 1.51 1.30 1.23 1.21 1.15 1.16 -
P/RPS 4.01 5.51 8.28 2.95 5.75 6.05 7.85 -36.07%
P/EPS 31.52 39.37 6.66 19.22 36.67 38.33 76.68 -44.68%
EY 3.17 2.54 15.02 5.20 2.73 2.61 1.30 81.06%
DY 0.00 0.00 3.85 0.00 0.00 0.00 4.31 -
P/NAPS 0.49 0.47 0.43 0.42 0.42 0.41 0.58 -10.62%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 26/08/10 26/05/10 -
Price 1.32 1.46 1.56 1.34 1.19 1.21 1.12 -
P/RPS 3.63 5.32 9.94 3.21 5.65 6.36 7.58 -38.76%
P/EPS 28.49 38.07 7.99 20.94 36.06 40.33 74.03 -47.06%
EY 3.51 2.63 12.52 4.78 2.77 2.48 1.35 88.97%
DY 0.00 0.00 3.21 0.00 0.00 0.00 4.46 -
P/NAPS 0.44 0.45 0.52 0.46 0.41 0.43 0.56 -14.83%

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