[BREM] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -3.18%
YoY- -19.69%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 94,712 83,425 66,699 71,138 79,041 101,108 93,983 0.51%
PBT 20,941 16,569 18,813 18,224 20,796 22,030 19,556 4.68%
Tax -9,300 -8,413 -8,691 -9,913 -12,212 -13,213 -12,831 -19.35%
NP 11,641 8,156 10,122 8,311 8,584 8,817 6,725 44.31%
-
NP to SH 11,641 8,156 10,122 8,311 8,584 8,817 6,725 44.31%
-
Tax Rate 44.41% 50.78% 46.20% 54.40% 58.72% 59.98% 65.61% -
Total Cost 83,071 75,269 56,577 62,827 70,457 92,291 87,258 -3.23%
-
Net Worth 258,691 217,500 248,859 245,388 243,797 248,925 247,303 3.05%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,450 1,450 - - - - - -
Div Payout % 12.46% 17.78% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 258,691 217,500 248,859 245,388 243,797 248,925 247,303 3.05%
NOSH 73,491 72,500 72,342 71,961 71,285 71,530 72,100 1.28%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 12.29% 9.78% 15.18% 11.68% 10.86% 8.72% 7.16% -
ROE 4.50% 3.75% 4.07% 3.39% 3.52% 3.54% 2.72% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 128.87 115.07 92.20 98.86 110.88 141.35 130.35 -0.76%
EPS 15.84 11.25 13.99 11.55 12.04 12.33 9.33 42.45%
DPS 1.97 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.00 3.44 3.41 3.42 3.48 3.43 1.74%
Adjusted Per Share Value based on latest NOSH - 71,961
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 27.42 24.15 19.31 20.59 22.88 29.27 27.20 0.53%
EPS 3.37 2.36 2.93 2.41 2.48 2.55 1.95 44.15%
DPS 0.42 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7488 0.6296 0.7203 0.7103 0.7057 0.7205 0.7158 3.05%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.69 1.57 1.44 1.20 1.30 1.36 1.88 -
P/RPS 1.31 1.36 1.56 1.21 1.17 0.96 1.44 -6.12%
P/EPS 10.67 13.96 10.29 10.39 10.80 11.03 20.16 -34.64%
EY 9.37 7.17 9.72 9.62 9.26 9.06 4.96 52.99%
DY 1.17 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.42 0.35 0.38 0.39 0.55 -8.69%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 01/07/02 27/02/02 29/11/01 27/08/01 28/05/01 27/02/01 -
Price 1.51 1.73 1.49 1.34 1.36 1.30 1.64 -
P/RPS 1.17 1.50 1.62 1.36 1.23 0.92 1.26 -4.83%
P/EPS 9.53 15.38 10.65 11.60 11.29 10.55 17.58 -33.59%
EY 10.49 6.50 9.39 8.62 8.85 9.48 5.69 50.52%
DY 1.31 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.43 0.39 0.40 0.37 0.48 -7.08%

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