[BREM] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -4.05%
YoY- -9.67%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 105,252 106,837 105,788 106,613 110,157 114,890 123,809 -10.28%
PBT 22,943 22,095 21,520 24,054 24,675 23,388 18,271 16.44%
Tax -4,861 -4,815 -4,756 -5,646 -5,810 -5,552 -1,084 172.68%
NP 18,082 17,280 16,764 18,408 18,865 17,836 17,187 3.45%
-
NP to SH 12,279 11,746 12,310 13,431 13,998 13,477 12,734 -2.40%
-
Tax Rate 21.19% 21.79% 22.10% 23.47% 23.55% 23.74% 5.93% -
Total Cost 87,170 89,557 89,024 88,205 91,292 97,054 106,622 -12.59%
-
Net Worth 382,710 279,999 365,649 373,735 371,842 246,749 367,843 2.68%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,999 6,999 6,168 6,168 6,168 6,168 12,395 -31.75%
Div Payout % 57.01% 59.59% 50.11% 45.93% 44.07% 45.77% 97.34% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 382,710 279,999 365,649 373,735 371,842 246,749 367,843 2.68%
NOSH 135,233 139,999 128,749 120,560 121,517 123,374 123,852 6.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.18% 16.17% 15.85% 17.27% 17.13% 15.52% 13.88% -
ROE 3.21% 4.20% 3.37% 3.59% 3.76% 5.46% 3.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.83 76.31 82.17 88.43 90.65 93.12 99.96 -15.40%
EPS 9.08 8.39 9.56 11.14 11.52 10.92 10.28 -7.96%
DPS 5.18 5.00 4.79 5.12 5.00 5.00 10.00 -35.57%
NAPS 2.83 2.00 2.84 3.10 3.06 2.00 2.97 -3.17%
Adjusted Per Share Value based on latest NOSH - 120,560
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.47 30.92 30.62 30.86 31.89 33.26 35.84 -10.28%
EPS 3.55 3.40 3.56 3.89 4.05 3.90 3.69 -2.55%
DPS 2.03 2.03 1.79 1.79 1.79 1.79 3.59 -31.69%
NAPS 1.1078 0.8105 1.0584 1.0818 1.0763 0.7142 1.0648 2.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.16 1.13 1.22 1.24 0.96 0.98 -
P/RPS 1.48 1.52 1.38 1.38 1.37 1.03 0.98 31.73%
P/EPS 12.67 13.83 11.82 10.95 10.76 8.79 9.53 20.97%
EY 7.90 7.23 8.46 9.13 9.29 11.38 10.49 -17.26%
DY 4.50 4.31 4.24 4.19 4.03 5.21 10.20 -42.13%
P/NAPS 0.41 0.58 0.40 0.39 0.41 0.48 0.33 15.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 19/05/09 27/02/09 -
Price 1.21 1.12 1.18 1.13 1.18 1.25 0.98 -
P/RPS 1.55 1.47 1.44 1.28 1.30 1.34 0.98 35.86%
P/EPS 13.33 13.35 12.34 10.14 10.24 11.44 9.53 25.14%
EY 7.50 7.49 8.10 9.86 9.76 8.74 10.49 -20.09%
DY 4.28 4.46 4.06 4.53 4.24 4.00 10.20 -44.04%
P/NAPS 0.43 0.56 0.42 0.36 0.39 0.63 0.33 19.35%

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