[BREM] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 2.38%
YoY- 261.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 146,903 133,889 162,262 142,626 131,941 131,672 105,331 24.80%
PBT 57,149 66,639 69,471 63,746 61,746 36,401 25,424 71.51%
Tax -12,646 -12,032 -12,624 -10,634 -9,735 -8,117 -5,153 81.84%
NP 44,503 54,607 56,847 53,112 52,011 28,284 20,271 68.83%
-
NP to SH 34,141 44,438 46,014 44,361 43,328 19,353 13,754 83.22%
-
Tax Rate 22.13% 18.06% 18.17% 16.68% 15.77% 22.30% 20.27% -
Total Cost 102,400 79,282 105,415 89,514 79,930 103,388 85,060 13.15%
-
Net Worth 450,601 328,200 397,744 427,351 400,830 271,531 390,406 10.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,976 6,680 6,680 6,680 6,680 6,999 6,999 26.62%
Div Payout % 29.22% 15.03% 14.52% 15.06% 15.42% 36.17% 50.89% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 450,601 328,200 397,744 427,351 400,830 271,531 390,406 10.02%
NOSH 166,273 164,100 132,581 132,717 133,610 135,765 136,030 14.30%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 30.29% 40.79% 35.03% 37.24% 39.42% 21.48% 19.25% -
ROE 7.58% 13.54% 11.57% 10.38% 10.81% 7.13% 3.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.35 81.59 122.39 107.47 98.75 96.98 77.43 9.18%
EPS 20.53 27.08 34.71 33.43 32.43 14.25 10.11 60.28%
DPS 6.00 4.07 5.04 5.03 5.00 5.16 5.15 10.71%
NAPS 2.71 2.00 3.00 3.22 3.00 2.00 2.87 -3.74%
Adjusted Per Share Value based on latest NOSH - 132,717
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.52 38.76 46.97 41.28 38.19 38.11 30.49 24.79%
EPS 9.88 12.86 13.32 12.84 12.54 5.60 3.98 83.23%
DPS 2.89 1.93 1.93 1.93 1.93 2.03 2.03 26.52%
NAPS 1.3043 0.95 1.1513 1.237 1.1602 0.786 1.1301 10.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.22 1.22 1.46 1.51 1.30 1.23 1.21 -
P/RPS 1.38 1.50 1.19 1.41 1.32 1.27 1.56 -7.84%
P/EPS 5.94 4.51 4.21 4.52 4.01 8.63 11.97 -37.29%
EY 16.83 22.20 23.77 22.14 24.95 11.59 8.36 59.36%
DY 4.92 3.34 3.45 3.33 3.85 4.19 4.25 10.24%
P/NAPS 0.45 0.61 0.49 0.47 0.43 0.62 0.42 4.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 -
Price 1.20 1.23 1.32 1.46 1.56 1.34 1.19 -
P/RPS 1.36 1.51 1.08 1.36 1.58 1.38 1.54 -7.94%
P/EPS 5.84 4.54 3.80 4.37 4.81 9.40 11.77 -37.29%
EY 17.11 22.02 26.29 22.89 20.79 10.64 8.50 59.35%
DY 5.00 3.31 3.82 3.45 3.21 3.85 4.32 10.22%
P/NAPS 0.44 0.62 0.44 0.45 0.52 0.67 0.41 4.81%

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