[BREM] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 4.94%
YoY- 152.13%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 199,308 184,632 194,112 181,650 168,357 155,436 132,912 31.04%
PBT 28,925 28,137 31,598 25,755 25,749 24,931 -12,667 -
Tax -8,829 -11,225 -12,352 -11,493 -12,159 -11,374 -14,475 -28.09%
NP 20,096 16,912 19,246 14,262 13,590 13,557 -27,142 -
-
NP to SH 18,107 16,912 19,246 14,262 13,590 13,557 -27,142 -
-
Tax Rate 30.52% 39.89% 39.09% 44.62% 47.22% 45.62% - -
Total Cost 179,212 167,720 174,866 167,388 154,767 141,879 160,054 7.83%
-
Net Worth 300,240 221,571 257,235 231,333 225,360 225,488 221,142 22.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,862 8,862 6,013 6,013 6,013 6,013 3,644 80.94%
Div Payout % 48.95% 52.41% 31.24% 42.16% 44.25% 44.35% 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 300,240 221,571 257,235 231,333 225,360 225,488 221,142 22.63%
NOSH 117,741 110,785 103,724 77,111 75,120 75,162 73,714 36.68%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.08% 9.16% 9.91% 7.85% 8.07% 8.72% -20.42% -
ROE 6.03% 7.63% 7.48% 6.17% 6.03% 6.01% -12.27% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 169.28 166.66 187.14 235.57 224.12 206.80 180.31 -4.12%
EPS 15.38 15.27 18.55 18.50 18.09 18.04 -36.82 -
DPS 7.53 8.00 5.80 7.80 8.00 8.00 5.00 31.41%
NAPS 2.55 2.00 2.48 3.00 3.00 3.00 3.00 -10.27%
Adjusted Per Share Value based on latest NOSH - 77,111
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.69 53.44 56.19 52.58 48.73 44.99 38.47 31.04%
EPS 5.24 4.90 5.57 4.13 3.93 3.92 -7.86 -
DPS 2.57 2.57 1.74 1.74 1.74 1.74 1.05 81.71%
NAPS 0.8691 0.6414 0.7446 0.6696 0.6523 0.6527 0.6401 22.63%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.25 0.98 0.93 1.62 1.41 1.78 1.57 -
P/RPS 0.74 0.59 0.50 0.69 0.63 0.86 0.87 -10.23%
P/EPS 8.13 6.42 5.01 8.76 7.79 9.87 -4.26 -
EY 12.30 15.58 19.95 11.42 12.83 10.13 -23.45 -
DY 6.02 8.16 6.23 4.81 5.68 4.49 3.18 53.09%
P/NAPS 0.49 0.49 0.38 0.54 0.47 0.59 0.52 -3.88%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 -
Price 1.09 0.95 1.01 0.88 1.51 1.49 2.08 -
P/RPS 0.64 0.57 0.54 0.37 0.67 0.72 1.15 -32.36%
P/EPS 7.09 6.22 5.44 4.76 8.35 8.26 -5.65 -
EY 14.11 16.07 18.37 21.02 11.98 12.11 -17.70 -
DY 6.91 8.42 5.74 8.86 5.30 5.37 2.40 102.51%
P/NAPS 0.43 0.48 0.41 0.29 0.50 0.50 0.69 -27.06%

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