[BREM] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 200.3%
YoY- 1131.96%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 28,257 48,268 36,399 20,965 56,630 28,632 25,714 6.47%
PBT 12,645 14,069 9,443 30,482 15,477 8,344 7,443 42.24%
Tax -3,203 -3,710 -2,584 -2,535 -3,795 -1,720 -1,685 53.27%
NP 9,442 10,359 6,859 27,947 11,682 6,624 5,758 38.93%
-
NP to SH 7,113 6,142 5,090 26,093 8,689 4,489 4,057 45.25%
-
Tax Rate 25.33% 26.37% 27.36% 8.32% 24.52% 20.61% 22.64% -
Total Cost 18,815 37,909 29,540 -6,982 44,948 22,008 19,956 -3.83%
-
Net Worth 328,200 397,744 427,351 400,830 396,435 390,406 382,710 -9.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 6,680 - - - -
Div Payout % - - - 25.60% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 328,200 397,744 427,351 400,830 396,435 390,406 382,710 -9.71%
NOSH 164,100 132,581 132,717 133,610 135,765 136,030 135,233 13.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 33.41% 21.46% 18.84% 133.30% 20.63% 23.13% 22.39% -
ROE 2.17% 1.54% 1.19% 6.51% 2.19% 1.15% 1.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.22 36.41 27.43 15.69 41.71 21.05 19.01 -6.36%
EPS 4.30 4.60 3.80 15.60 6.40 3.30 3.00 27.04%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 3.00 3.22 3.00 2.92 2.87 2.83 -20.60%
Adjusted Per Share Value based on latest NOSH - 133,610
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.18 13.97 10.54 6.07 16.39 8.29 7.44 6.50%
EPS 2.06 1.78 1.47 7.55 2.52 1.30 1.17 45.65%
DPS 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
NAPS 0.95 1.1513 1.237 1.1602 1.1475 1.1301 1.1078 -9.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.22 1.46 1.51 1.30 1.23 1.21 1.15 -
P/RPS 7.09 4.01 5.51 8.28 2.95 5.75 6.05 11.12%
P/EPS 28.15 31.52 39.37 6.66 19.22 36.67 38.33 -18.55%
EY 3.55 3.17 2.54 15.02 5.20 2.73 2.61 22.69%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.47 0.43 0.42 0.42 0.41 30.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 26/08/10 -
Price 1.23 1.32 1.46 1.56 1.34 1.19 1.21 -
P/RPS 7.14 3.63 5.32 9.94 3.21 5.65 6.36 7.99%
P/EPS 28.38 28.49 38.07 7.99 20.94 36.06 40.33 -20.83%
EY 3.52 3.51 2.63 12.52 4.78 2.77 2.48 26.21%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.62 0.44 0.45 0.52 0.46 0.41 0.43 27.54%

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