[BREM] QoQ TTM Result on 30-Jun-2001 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -2.64%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 83,425 66,699 71,138 79,041 101,108 93,983 114,528 -19.05%
PBT 16,569 18,813 18,224 20,796 22,030 19,556 24,547 -23.07%
Tax -8,413 -8,691 -9,913 -12,212 -13,213 -12,831 -14,198 -29.47%
NP 8,156 10,122 8,311 8,584 8,817 6,725 10,349 -14.69%
-
NP to SH 8,156 10,122 8,311 8,584 8,817 6,725 10,349 -14.69%
-
Tax Rate 50.78% 46.20% 54.40% 58.72% 59.98% 65.61% 57.84% -
Total Cost 75,269 56,577 62,827 70,457 92,291 87,258 104,179 -19.49%
-
Net Worth 217,500 248,859 245,388 243,797 248,925 247,303 245,845 -7.84%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 1,450 - - - - - - -
Div Payout % 17.78% - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 217,500 248,859 245,388 243,797 248,925 247,303 245,845 -7.84%
NOSH 72,500 72,342 71,961 71,285 71,530 72,100 71,466 0.96%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 9.78% 15.18% 11.68% 10.86% 8.72% 7.16% 9.04% -
ROE 3.75% 4.07% 3.39% 3.52% 3.54% 2.72% 4.21% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 115.07 92.20 98.86 110.88 141.35 130.35 160.25 -19.82%
EPS 11.25 13.99 11.55 12.04 12.33 9.33 14.48 -15.50%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.44 3.41 3.42 3.48 3.43 3.44 -8.72%
Adjusted Per Share Value based on latest NOSH - 71,285
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 24.15 19.31 20.59 22.88 29.27 27.20 33.15 -19.05%
EPS 2.36 2.93 2.41 2.48 2.55 1.95 3.00 -14.79%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6296 0.7203 0.7103 0.7057 0.7205 0.7158 0.7116 -7.84%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.57 1.44 1.20 1.30 1.36 1.88 2.01 -
P/RPS 1.36 1.56 1.21 1.17 0.96 1.44 1.25 5.78%
P/EPS 13.96 10.29 10.39 10.80 11.03 20.16 13.88 0.38%
EY 7.17 9.72 9.62 9.26 9.06 4.96 7.20 -0.27%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.35 0.38 0.39 0.55 0.58 -7.02%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 01/07/02 27/02/02 29/11/01 27/08/01 28/05/01 27/02/01 28/11/00 -
Price 1.73 1.49 1.34 1.36 1.30 1.64 1.97 -
P/RPS 1.50 1.62 1.36 1.23 0.92 1.26 1.23 14.15%
P/EPS 15.38 10.65 11.60 11.29 10.55 17.58 13.60 8.55%
EY 6.50 9.39 8.62 8.85 9.48 5.69 7.35 -7.87%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.39 0.40 0.37 0.48 0.57 1.16%

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