[BREM] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -7.9%
YoY- -55.37%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 110,157 114,890 123,809 144,761 140,529 129,528 128,942 -9.97%
PBT 24,675 23,388 18,271 21,699 25,171 48,247 53,825 -40.57%
Tax -5,810 -5,552 -1,084 -2,148 -2,856 -4,830 -10,387 -32.13%
NP 18,865 17,836 17,187 19,551 22,315 43,417 43,438 -42.68%
-
NP to SH 13,998 13,477 12,734 14,868 16,144 37,385 37,868 -48.52%
-
Tax Rate 23.55% 23.74% 5.93% 9.90% 11.35% 10.01% 19.30% -
Total Cost 91,292 97,054 106,622 125,210 118,214 86,111 85,504 4.46%
-
Net Worth 371,842 246,749 367,843 370,448 361,611 247,904 358,305 2.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,168 6,168 12,395 12,395 12,395 12,395 9,829 -26.72%
Div Payout % 44.07% 45.77% 97.34% 83.37% 76.78% 33.16% 25.96% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 371,842 246,749 367,843 370,448 361,611 247,904 358,305 2.50%
NOSH 121,517 123,374 123,852 123,482 125,124 123,952 124,411 -1.55%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.13% 15.52% 13.88% 13.51% 15.88% 33.52% 33.69% -
ROE 3.76% 5.46% 3.46% 4.01% 4.46% 15.08% 10.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.65 93.12 99.96 117.23 112.31 104.50 103.64 -8.54%
EPS 11.52 10.92 10.28 12.04 12.90 30.16 30.44 -47.71%
DPS 5.00 5.00 10.00 10.00 10.00 10.00 8.00 -26.92%
NAPS 3.06 2.00 2.97 3.00 2.89 2.00 2.88 4.12%
Adjusted Per Share Value based on latest NOSH - 123,482
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.89 33.26 35.84 41.90 40.68 37.49 37.32 -9.96%
EPS 4.05 3.90 3.69 4.30 4.67 10.82 10.96 -48.53%
DPS 1.79 1.79 3.59 3.59 3.59 3.59 2.85 -26.68%
NAPS 1.0763 0.7142 1.0648 1.0723 1.0467 0.7176 1.0371 2.50%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.24 0.96 0.98 1.35 1.21 1.35 1.37 -
P/RPS 1.37 1.03 0.98 1.15 1.08 1.29 1.32 2.51%
P/EPS 10.76 8.79 9.53 11.21 9.38 4.48 4.50 78.90%
EY 9.29 11.38 10.49 8.92 10.66 22.34 22.22 -44.11%
DY 4.03 5.21 10.20 7.41 8.26 7.41 5.84 -21.92%
P/NAPS 0.41 0.48 0.33 0.45 0.42 0.68 0.48 -9.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 19/05/09 27/02/09 27/11/08 28/08/08 29/05/08 22/02/08 -
Price 1.18 1.25 0.98 0.97 1.18 1.27 1.31 -
P/RPS 1.30 1.34 0.98 0.83 1.05 1.22 1.26 2.10%
P/EPS 10.24 11.44 9.53 8.06 9.15 4.21 4.30 78.42%
EY 9.76 8.74 10.49 12.41 10.93 23.75 23.23 -43.93%
DY 4.24 4.00 10.20 10.31 8.47 7.87 6.11 -21.63%
P/NAPS 0.39 0.63 0.33 0.32 0.41 0.64 0.45 -9.10%

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