[BREM] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 132.22%
YoY- 48.74%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 129,528 128,942 106,411 111,253 128,875 144,184 157,541 -12.22%
PBT 48,247 53,825 48,422 44,977 28,137 33,310 34,530 24.95%
Tax -4,830 -10,387 -8,829 -8,336 -8,086 -8,975 -8,855 -33.21%
NP 43,417 43,438 39,593 36,641 20,051 24,335 25,675 41.89%
-
NP to SH 37,385 37,868 33,311 31,672 13,639 16,426 19,281 55.43%
-
Tax Rate 10.01% 19.30% 18.23% 18.53% 28.74% 26.94% 25.64% -
Total Cost 86,111 85,504 66,818 74,612 108,824 119,849 131,866 -24.71%
-
Net Worth 247,904 358,305 357,425 350,053 245,739 335,888 326,567 -16.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 12,395 9,829 9,829 9,829 9,829 9,686 9,686 17.85%
Div Payout % 33.16% 25.96% 29.51% 31.04% 72.07% 58.97% 50.24% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 247,904 358,305 357,425 350,053 245,739 335,888 326,567 -16.76%
NOSH 123,952 124,411 124,538 123,693 122,869 127,714 119,185 2.64%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.52% 33.69% 37.21% 32.93% 15.56% 16.88% 16.30% -
ROE 15.08% 10.57% 9.32% 9.05% 5.55% 4.89% 5.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 104.50 103.64 85.44 89.94 104.89 112.90 132.18 -14.48%
EPS 30.16 30.44 26.75 25.61 11.10 12.86 16.18 51.40%
DPS 10.00 8.00 7.89 7.95 8.00 7.58 8.00 16.02%
NAPS 2.00 2.88 2.87 2.83 2.00 2.63 2.74 -18.91%
Adjusted Per Share Value based on latest NOSH - 123,693
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 37.49 37.32 30.80 32.20 37.30 41.74 45.60 -12.22%
EPS 10.82 10.96 9.64 9.17 3.95 4.75 5.58 55.43%
DPS 3.59 2.85 2.85 2.85 2.85 2.80 2.80 18.00%
NAPS 0.7176 1.0371 1.0346 1.0133 0.7113 0.9723 0.9453 -16.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.35 1.37 1.40 1.44 1.35 1.21 1.25 -
P/RPS 1.29 1.32 1.64 1.60 1.29 1.07 0.95 22.60%
P/EPS 4.48 4.50 5.23 5.62 12.16 9.41 7.73 -30.46%
EY 22.34 22.22 19.11 17.78 8.22 10.63 12.94 43.86%
DY 7.41 5.84 5.64 5.52 5.93 6.27 6.40 10.25%
P/NAPS 0.68 0.48 0.49 0.51 0.68 0.46 0.46 29.73%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 26/02/07 30/11/06 -
Price 1.27 1.31 1.35 1.36 1.38 1.57 1.21 -
P/RPS 1.22 1.26 1.58 1.51 1.32 1.39 0.92 20.68%
P/EPS 4.21 4.30 5.05 5.31 12.43 12.21 7.48 -31.80%
EY 23.75 23.23 19.81 18.83 8.04 8.19 13.37 46.62%
DY 7.87 6.11 5.85 5.84 5.80 4.83 6.61 12.32%
P/NAPS 0.64 0.45 0.47 0.48 0.69 0.60 0.44 28.34%

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