[BREM] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 15.81%
YoY- -18.14%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,850 31,704 33,979 28,257 48,268 36,399 20,965 17.87%
PBT 9,486 10,723 20,992 12,645 14,069 9,443 30,482 -53.97%
Tax -2,404 -2,791 -3,149 -3,203 -3,710 -2,584 -2,535 -3.46%
NP 7,082 7,932 17,843 9,442 10,359 6,859 27,947 -59.85%
-
NP to SH 4,765 5,704 15,796 7,113 6,142 5,090 26,093 -67.71%
-
Tax Rate 25.34% 26.03% 15.00% 25.33% 26.37% 27.36% 8.32% -
Total Cost 19,768 23,772 16,136 18,815 37,909 29,540 -6,982 -
-
Net Worth 485,107 499,532 450,601 328,200 397,744 427,351 400,830 13.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 9,976 - - - 6,680 -
Div Payout % - - 63.16% - - - 25.60% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 485,107 499,532 450,601 328,200 397,744 427,351 400,830 13.52%
NOSH 167,857 172,848 166,273 164,100 132,581 132,717 133,610 16.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.38% 25.02% 52.51% 33.41% 21.46% 18.84% 133.30% -
ROE 0.98% 1.14% 3.51% 2.17% 1.54% 1.19% 6.51% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.00 18.34 20.44 17.22 36.41 27.43 15.69 1.30%
EPS 2.80 3.30 9.50 4.30 4.60 3.80 15.60 -68.08%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.89 2.89 2.71 2.00 3.00 3.22 3.00 -2.45%
Adjusted Per Share Value based on latest NOSH - 164,100
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.77 9.18 9.84 8.18 13.97 10.54 6.07 17.84%
EPS 1.38 1.65 4.57 2.06 1.78 1.47 7.55 -67.69%
DPS 0.00 0.00 2.89 0.00 0.00 0.00 1.93 -
NAPS 1.4042 1.4459 1.3043 0.95 1.1513 1.237 1.1602 13.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.19 1.22 1.22 1.46 1.51 1.30 -
P/RPS 7.38 6.49 5.97 7.09 4.01 5.51 8.28 -7.36%
P/EPS 41.57 36.06 12.84 28.15 31.52 39.37 6.66 237.87%
EY 2.41 2.77 7.79 3.55 3.17 2.54 15.02 -70.37%
DY 0.00 0.00 4.92 0.00 0.00 0.00 3.85 -
P/NAPS 0.41 0.41 0.45 0.61 0.49 0.47 0.43 -3.11%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 -
Price 1.11 1.19 1.20 1.23 1.32 1.46 1.56 -
P/RPS 6.94 6.49 5.87 7.14 3.63 5.32 9.94 -21.24%
P/EPS 39.10 36.06 12.63 28.38 28.49 38.07 7.99 187.40%
EY 2.56 2.77 7.92 3.52 3.51 2.63 12.52 -65.19%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.38 0.41 0.44 0.62 0.44 0.45 0.52 -18.82%

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