[BREM] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -2.82%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 128,875 144,184 157,541 167,077 194,073 191,784 194,971 -24.13%
PBT 28,137 33,310 34,530 37,487 37,932 27,979 31,479 -7.21%
Tax -8,086 -8,975 -8,855 -9,920 -9,986 -6,295 -8,951 -6.55%
NP 20,051 24,335 25,675 27,567 27,946 21,684 22,528 -7.47%
-
NP to SH 13,639 16,426 19,281 21,294 21,912 17,801 19,174 -20.33%
-
Tax Rate 28.74% 26.94% 25.64% 26.46% 26.33% 22.50% 28.43% -
Total Cost 108,824 119,849 131,866 139,510 166,127 170,100 172,443 -26.44%
-
Net Worth 245,739 335,888 326,567 322,494 242,153 348,820 299,910 -12.44%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,829 9,686 9,686 9,686 9,686 8,862 8,862 7.15%
Div Payout % 72.07% 58.97% 50.24% 45.49% 44.20% 49.79% 46.22% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 245,739 335,888 326,567 322,494 242,153 348,820 299,910 -12.44%
NOSH 122,869 127,714 119,185 119,442 121,076 119,051 116,244 3.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.56% 16.88% 16.30% 16.50% 14.40% 11.31% 11.55% -
ROE 5.55% 4.89% 5.90% 6.60% 9.05% 5.10% 6.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 104.89 112.90 132.18 139.88 160.29 161.09 167.73 -26.89%
EPS 11.10 12.86 16.18 17.83 18.10 14.95 16.49 -23.21%
DPS 8.00 7.58 8.00 8.11 8.00 7.44 7.62 3.30%
NAPS 2.00 2.63 2.74 2.70 2.00 2.93 2.58 -15.62%
Adjusted Per Share Value based on latest NOSH - 119,442
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.30 41.74 45.60 48.36 56.18 55.51 56.44 -24.14%
EPS 3.95 4.75 5.58 6.16 6.34 5.15 5.55 -20.30%
DPS 2.85 2.80 2.80 2.80 2.80 2.57 2.57 7.14%
NAPS 0.7113 0.9723 0.9453 0.9335 0.7009 1.0097 0.8681 -12.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.35 1.21 1.25 1.14 1.28 1.02 1.13 -
P/RPS 1.29 1.07 0.95 0.81 0.80 0.63 0.67 54.82%
P/EPS 12.16 9.41 7.73 6.39 7.07 6.82 6.85 46.66%
EY 8.22 10.63 12.94 15.64 14.14 14.66 14.60 -31.84%
DY 5.93 6.27 6.40 7.11 6.25 7.30 6.75 -8.27%
P/NAPS 0.68 0.46 0.46 0.42 0.64 0.35 0.44 33.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 -
Price 1.38 1.57 1.21 1.14 1.13 1.18 1.01 -
P/RPS 1.32 1.39 0.92 0.81 0.70 0.73 0.60 69.23%
P/EPS 12.43 12.21 7.48 6.39 6.24 7.89 6.12 60.44%
EY 8.04 8.19 13.37 15.64 16.02 12.67 16.33 -37.67%
DY 5.80 4.83 6.61 7.11 7.08 6.31 7.55 -16.13%
P/NAPS 0.69 0.60 0.44 0.42 0.57 0.40 0.39 46.33%

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