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

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 5.89%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 167,077 194,073 191,784 194,971 199,308 184,632 194,112 -9.53%
PBT 37,487 37,932 27,979 31,479 28,925 28,137 31,598 12.10%
Tax -9,920 -9,986 -6,295 -8,951 -8,829 -11,225 -12,352 -13.63%
NP 27,567 27,946 21,684 22,528 20,096 16,912 19,246 27.15%
-
NP to SH 21,294 21,912 17,801 19,174 18,107 16,912 19,246 6.99%
-
Tax Rate 26.46% 26.33% 22.50% 28.43% 30.52% 39.89% 39.09% -
Total Cost 139,510 166,127 170,100 172,443 179,212 167,720 174,866 -14.01%
-
Net Worth 322,494 242,153 348,820 299,910 300,240 221,571 257,235 16.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,686 9,686 8,862 8,862 8,862 8,862 6,013 37.53%
Div Payout % 45.49% 44.20% 49.79% 46.22% 48.95% 52.41% 31.24% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 322,494 242,153 348,820 299,910 300,240 221,571 257,235 16.31%
NOSH 119,442 121,076 119,051 116,244 117,741 110,785 103,724 9.89%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.50% 14.40% 11.31% 11.55% 10.08% 9.16% 9.91% -
ROE 6.60% 9.05% 5.10% 6.39% 6.03% 7.63% 7.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 139.88 160.29 161.09 167.73 169.28 166.66 187.14 -17.68%
EPS 17.83 18.10 14.95 16.49 15.38 15.27 18.55 -2.61%
DPS 8.11 8.00 7.44 7.62 7.53 8.00 5.80 25.12%
NAPS 2.70 2.00 2.93 2.58 2.55 2.00 2.48 5.84%
Adjusted Per Share Value based on latest NOSH - 116,244
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.36 56.18 55.51 56.44 57.69 53.44 56.19 -9.54%
EPS 6.16 6.34 5.15 5.55 5.24 4.90 5.57 6.96%
DPS 2.80 2.80 2.57 2.57 2.57 2.57 1.74 37.44%
NAPS 0.9335 0.7009 1.0097 0.8681 0.8691 0.6414 0.7446 16.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
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%
P/EPS 6.39 7.07 6.82 6.85 8.13 6.42 5.01 17.66%
EY 15.64 14.14 14.66 14.60 12.30 15.58 19.95 -15.01%
DY 7.11 6.25 7.30 6.75 6.02 8.16 6.23 9.23%
P/NAPS 0.42 0.64 0.35 0.44 0.49 0.49 0.38 6.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
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%
P/EPS 6.39 6.24 7.89 6.12 7.09 6.22 5.44 11.36%
EY 15.64 16.02 12.67 16.33 14.11 16.07 18.37 -10.19%
DY 7.11 7.08 6.31 7.55 6.91 8.42 5.74 15.38%
P/NAPS 0.42 0.57 0.40 0.39 0.43 0.48 0.41 1.62%

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