[BREM] QoQ TTM Result on 30-Sep-2005 [#2]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	167,077	194,073	191,784	194,971	199,308	184,632	194,112	-9.53%
YoY %	-13.91%	1.19%	-1.63%	-2.18%	7.95%	-4.88%	-	-
Horiz. %	86.07%	99.98%	98.80%	100.44%	102.68%	95.12%	100.00%	-
PBT	37,487	37,932	27,979	31,479	28,925	28,137	31,598	12.10%
YoY %	-1.17%	35.57%	-11.12%	8.83%	2.80%	-10.95%	-	-
Horiz. %	118.64%	120.05%	88.55%	99.62%	91.54%	89.05%	100.00%	-
Tax	-9,920	-9,986	-6,295	-8,951	-8,829	-11,225	-12,352	-13.63%
YoY %	0.66%	-58.63%	29.67%	-1.38%	21.35%	9.12%	-	-
Horiz. %	80.31%	80.85%	50.96%	72.47%	71.48%	90.88%	100.00%	-
NP	27,567	27,946	21,684	22,528	20,096	16,912	19,246	27.15%
YoY %	-1.36%	28.88%	-3.75%	12.10%	18.83%	-12.13%	-	-
Horiz. %	143.23%	145.20%	112.67%	117.05%	104.42%	87.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,294	21,912	17,801	19,174	18,107	16,912	19,246	6.99%
YoY %	-2.82%	23.09%	-7.16%	5.89%	7.07%	-12.13%	-	-
Horiz. %	110.64%	113.85%	92.49%	99.63%	94.08%	87.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.46%	26.33%	22.50%	28.43%	30.52%	39.89%	39.09%	-
YoY %	0.49%	17.02%	-20.86%	-6.85%	-23.49%	2.05%	-	-
Horiz. %	67.69%	67.36%	57.56%	72.73%	78.08%	102.05%	100.00%	-
Total Cost	139,510	166,127	170,100	172,443	179,212	167,720	174,866	-14.01%
YoY %	-16.02%	-2.34%	-1.36%	-3.78%	6.85%	-4.09%	-	-
Horiz. %	79.78%	95.00%	97.27%	98.61%	102.49%	95.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,494	242,153	348,820	299,910	300,240	221,571	257,235	16.31%
YoY %	33.18%	-30.58%	16.31%	-0.11%	35.51%	-13.86%	-	-
Horiz. %	125.37%	94.14%	135.60%	116.59%	116.72%	86.14%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	9,686	9,686	8,862	8,862	8,862	8,862	6,013	37.53%
YoY %	0.00%	9.30%	0.00%	0.00%	0.00%	47.38%	-	-
Horiz. %	161.08%	161.08%	147.38%	147.38%	147.38%	147.38%	100.00%	-
Div Payout %	45.49%	44.20%	49.79%	46.22%	48.95%	52.41%	31.24%	-
YoY %	2.92%	-11.23%	7.72%	-5.58%	-6.60%	67.77%	-	-
Horiz. %	145.61%	141.49%	159.38%	147.95%	156.69%	167.77%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	322,494	242,153	348,820	299,910	300,240	221,571	257,235	16.31%
YoY %	33.18%	-30.58%	16.31%	-0.11%	35.51%	-13.86%	-	-
Horiz. %	125.37%	94.14%	135.60%	116.59%	116.72%	86.14%	100.00%	-
NOSH	119,442	121,076	119,051	116,244	117,741	110,785	103,724	9.89%
YoY %	-1.35%	1.70%	2.41%	-1.27%	6.28%	6.81%	-	-
Horiz. %	115.15%	116.73%	114.78%	112.07%	113.51%	106.81%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	16.50%	14.40%	11.31%	11.55%	10.08%	9.16%	9.91%	-
YoY %	14.58%	27.32%	-2.08%	14.58%	10.04%	-7.57%	-	-
Horiz. %	166.50%	145.31%	114.13%	116.55%	101.72%	92.43%	100.00%	-
ROE	6.60%	9.05%	5.10%	6.39%	6.03%	7.63%	7.48%	-
YoY %	-27.07%	77.45%	-20.19%	5.97%	-20.97%	2.01%	-	-
Horiz. %	88.24%	120.99%	68.18%	85.43%	80.61%	102.01%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	139.88	160.29	161.09	167.73	169.28	166.66	187.14	-17.68%
YoY %	-12.73%	-0.50%	-3.96%	-0.92%	1.57%	-10.94%	-	-
Horiz. %	74.75%	85.65%	86.08%	89.63%	90.46%	89.06%	100.00%	-
EPS	17.83	18.10	14.95	16.49	15.38	15.27	18.55	-2.61%
YoY %	-1.49%	21.07%	-9.34%	7.22%	0.72%	-17.68%	-	-
Horiz. %	96.12%	97.57%	80.59%	88.89%	82.91%	82.32%	100.00%	-
DPS	8.11	8.00	7.44	7.62	7.53	8.00	5.80	25.12%
YoY %	1.37%	7.53%	-2.36%	1.20%	-5.87%	37.93%	-	-
Horiz. %	139.83%	137.93%	128.28%	131.38%	129.83%	137.93%	100.00%	-
NAPS	2.70	2.00	2.93	2.58	2.55	2.00	2.48	5.84%
YoY %	35.00%	-31.74%	13.57%	1.18%	27.50%	-19.35%	-	-
Horiz. %	108.87%	80.65%	118.15%	104.03%	102.82%	80.65%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 116,244
RPS	48.36	56.18	55.51	56.44	57.69	53.44	56.19	-9.54%
YoY %	-13.92%	1.21%	-1.65%	-2.17%	7.95%	-4.89%	-	-
Horiz. %	86.07%	99.98%	98.79%	100.44%	102.67%	95.11%	100.00%	-
EPS	6.16	6.34	5.15	5.55	5.24	4.90	5.57	6.96%
YoY %	-2.84%	23.11%	-7.21%	5.92%	6.94%	-12.03%	-	-
Horiz. %	110.59%	113.82%	92.46%	99.64%	94.08%	87.97%	100.00%	-
DPS	2.80	2.80	2.57	2.57	2.57	2.57	1.74	37.44%
YoY %	0.00%	8.95%	0.00%	0.00%	0.00%	47.70%	-	-
Horiz. %	160.92%	160.92%	147.70%	147.70%	147.70%	147.70%	100.00%	-
NAPS	0.9335	0.7009	1.0097	0.8681	0.8691	0.6414	0.7446	16.31%
YoY %	33.19%	-30.58%	16.31%	-0.12%	35.50%	-13.86%	-	-
Horiz. %	125.37%	94.13%	135.60%	116.59%	116.72%	86.14%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	1.14	1.28	1.02	1.13	1.25	0.98	0.93	-
P/RPS	0.81	0.80	0.63	0.67	0.74	0.59	0.50	38.05%
YoY %	1.25%	26.98%	-5.97%	-9.46%	25.42%	18.00%	-	-
Horiz. %	162.00%	160.00%	126.00%	134.00%	148.00%	118.00%	100.00%	-
P/EPS	6.39	7.07	6.82	6.85	8.13	6.42	5.01	17.66%
YoY %	-9.62%	3.67%	-0.44%	-15.74%	26.64%	28.14%	-	-
Horiz. %	127.54%	141.12%	136.13%	136.73%	162.28%	128.14%	100.00%	-
EY	15.64	14.14	14.66	14.60	12.30	15.58	19.95	-15.01%
YoY %	10.61%	-3.55%	0.41%	18.70%	-21.05%	-21.90%	-	-
Horiz. %	78.40%	70.88%	73.48%	73.18%	61.65%	78.10%	100.00%	-
DY	7.11	6.25	7.30	6.75	6.02	8.16	6.23	9.23%
YoY %	13.76%	-14.38%	8.15%	12.13%	-26.23%	30.98%	-	-
Horiz. %	114.13%	100.32%	117.17%	108.35%	96.63%	130.98%	100.00%	-
P/NAPS	0.42	0.64	0.35	0.44	0.49	0.49	0.38	6.91%
YoY %	-34.38%	82.86%	-20.45%	-10.20%	0.00%	28.95%	-	-
Horiz. %	110.53%	168.42%	92.11%	115.79%	128.95%	128.95%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	07/06/06	27/02/06	28/11/05	30/08/05	30/05/05	28/02/05	-
Price	1.14	1.13	1.18	1.01	1.09	0.95	1.01	-
P/RPS	0.81	0.70	0.73	0.60	0.64	0.57	0.54	31.13%
YoY %	15.71%	-4.11%	21.67%	-6.25%	12.28%	5.56%	-	-
Horiz. %	150.00%	129.63%	135.19%	111.11%	118.52%	105.56%	100.00%	-
P/EPS	6.39	6.24	7.89	6.12	7.09	6.22	5.44	11.36%
YoY %	2.40%	-20.91%	28.92%	-13.68%	13.99%	14.34%	-	-
Horiz. %	117.46%	114.71%	145.04%	112.50%	130.33%	114.34%	100.00%	-
EY	15.64	16.02	12.67	16.33	14.11	16.07	18.37	-10.19%
YoY %	-2.37%	26.44%	-22.41%	15.73%	-12.20%	-12.52%	-	-
Horiz. %	85.14%	87.21%	68.97%	88.89%	76.81%	87.48%	100.00%	-
DY	7.11	7.08	6.31	7.55	6.91	8.42	5.74	15.38%
YoY %	0.42%	12.20%	-16.42%	9.26%	-17.93%	46.69%	-	-
Horiz. %	123.87%	123.34%	109.93%	131.53%	120.38%	146.69%	100.00%	-
P/NAPS	0.42	0.57	0.40	0.39	0.43	0.48	0.41	1.62%
YoY %	-26.32%	42.50%	2.56%	-9.30%	-10.42%	17.07%	-	-
Horiz. %	102.44%	139.02%	97.56%	95.12%	104.88%	117.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos