[BREM] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 4.54%
YoY- -12.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 131,941 131,672 105,331 105,252 106,837 105,788 106,613 15.28%
PBT 61,746 36,401 25,424 22,943 22,095 21,520 24,054 87.58%
Tax -9,735 -8,117 -5,153 -4,861 -4,815 -4,756 -5,646 43.83%
NP 52,011 28,284 20,271 18,082 17,280 16,764 18,408 99.98%
-
NP to SH 43,328 19,353 13,754 12,279 11,746 12,310 13,431 118.48%
-
Tax Rate 15.77% 22.30% 20.27% 21.19% 21.79% 22.10% 23.47% -
Total Cost 79,930 103,388 85,060 87,170 89,557 89,024 88,205 -6.36%
-
Net Worth 400,830 271,531 390,406 382,710 279,999 365,649 373,735 4.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,680 6,999 6,999 6,999 6,999 6,168 6,168 5.46%
Div Payout % 15.42% 36.17% 50.89% 57.01% 59.59% 50.11% 45.93% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 400,830 271,531 390,406 382,710 279,999 365,649 373,735 4.78%
NOSH 133,610 135,765 136,030 135,233 139,999 128,749 120,560 7.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 39.42% 21.48% 19.25% 17.18% 16.17% 15.85% 17.27% -
ROE 10.81% 7.13% 3.52% 3.21% 4.20% 3.37% 3.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 98.75 96.98 77.43 77.83 76.31 82.17 88.43 7.64%
EPS 32.43 14.25 10.11 9.08 8.39 9.56 11.14 104.01%
DPS 5.00 5.16 5.15 5.18 5.00 4.79 5.12 -1.57%
NAPS 3.00 2.00 2.87 2.83 2.00 2.84 3.10 -2.16%
Adjusted Per Share Value based on latest NOSH - 135,233
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 38.19 38.11 30.49 30.47 30.92 30.62 30.86 15.28%
EPS 12.54 5.60 3.98 3.55 3.40 3.56 3.89 118.37%
DPS 1.93 2.03 2.03 2.03 2.03 1.79 1.79 5.15%
NAPS 1.1602 0.786 1.1301 1.1078 0.8105 1.0584 1.0818 4.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.30 1.23 1.21 1.15 1.16 1.13 1.22 -
P/RPS 1.32 1.27 1.56 1.48 1.52 1.38 1.38 -2.92%
P/EPS 4.01 8.63 11.97 12.67 13.83 11.82 10.95 -48.84%
EY 24.95 11.59 8.36 7.90 7.23 8.46 9.13 95.58%
DY 3.85 4.19 4.25 4.50 4.31 4.24 4.19 -5.49%
P/NAPS 0.43 0.62 0.42 0.41 0.58 0.40 0.39 6.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 -
Price 1.56 1.34 1.19 1.21 1.12 1.18 1.13 -
P/RPS 1.58 1.38 1.54 1.55 1.47 1.44 1.28 15.08%
P/EPS 4.81 9.40 11.77 13.33 13.35 12.34 10.14 -39.20%
EY 20.79 10.64 8.50 7.50 7.49 8.10 9.86 64.50%
DY 3.21 3.85 4.32 4.28 4.46 4.06 4.53 -20.53%
P/NAPS 0.52 0.67 0.41 0.43 0.56 0.42 0.36 27.80%

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