[BREM] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 1.8%
YoY- -21.65%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 114,424 137,413 120,790 142,208 146,903 133,889 162,262 -20.75%
PBT 48,356 66,823 53,846 58,429 57,149 66,639 69,471 -21.44%
Tax -15,268 -14,184 -11,547 -12,853 -12,646 -12,032 -12,624 13.50%
NP 33,088 52,639 42,299 45,576 44,503 54,607 56,847 -30.26%
-
NP to SH 21,792 42,819 33,378 34,755 34,141 44,438 46,014 -39.21%
-
Tax Rate 31.57% 21.23% 21.44% 22.00% 22.13% 18.06% 18.17% -
Total Cost 81,336 84,774 78,491 96,632 102,400 79,282 105,415 -15.86%
-
Net Worth 313,860 225,751 485,107 499,532 450,601 328,200 397,744 -14.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,411 9,976 9,976 9,976 9,976 6,680 6,680 -36.08%
Div Payout % 15.65% 23.30% 29.89% 28.70% 29.22% 15.03% 14.52% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 313,860 225,751 485,107 499,532 450,601 328,200 397,744 -14.59%
NOSH 113,717 112,875 167,857 172,848 166,273 164,100 132,581 -9.71%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 28.92% 38.31% 35.02% 32.05% 30.29% 40.79% 35.03% -
ROE 6.94% 18.97% 6.88% 6.96% 7.58% 13.54% 11.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 100.62 121.74 71.96 82.27 88.35 81.59 122.39 -12.23%
EPS 19.16 37.93 19.88 20.11 20.53 27.08 34.71 -32.68%
DPS 3.00 8.84 5.94 5.77 6.00 4.07 5.04 -29.21%
NAPS 2.76 2.00 2.89 2.89 2.71 2.00 3.00 -5.40%
Adjusted Per Share Value based on latest NOSH - 172,848
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.12 39.78 34.96 41.16 42.52 38.76 46.97 -20.76%
EPS 6.31 12.39 9.66 10.06 9.88 12.86 13.32 -39.20%
DPS 0.99 2.89 2.89 2.89 2.89 1.93 1.93 -35.89%
NAPS 0.9085 0.6535 1.4042 1.4459 1.3043 0.95 1.1513 -14.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.12 1.10 1.18 1.19 1.22 1.22 1.46 -
P/RPS 1.11 0.90 1.64 1.45 1.38 1.50 1.19 -4.52%
P/EPS 5.84 2.90 5.93 5.92 5.94 4.51 4.21 24.35%
EY 17.11 34.49 16.85 16.90 16.83 22.20 23.77 -19.66%
DY 2.68 8.03 5.04 4.85 4.92 3.34 3.45 -15.48%
P/NAPS 0.41 0.55 0.41 0.41 0.45 0.61 0.49 -11.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 28/02/12 17/11/11 -
Price 1.23 1.07 1.11 1.19 1.20 1.23 1.32 -
P/RPS 1.22 0.88 1.54 1.45 1.36 1.51 1.08 8.45%
P/EPS 6.42 2.82 5.58 5.92 5.84 4.54 3.80 41.80%
EY 15.58 35.45 17.91 16.90 17.11 22.02 26.29 -29.42%
DY 2.44 8.26 5.35 4.85 5.00 3.31 3.82 -25.81%
P/NAPS 0.45 0.54 0.38 0.41 0.44 0.62 0.44 1.50%

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