[BREM] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 3.73%
YoY- 234.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 142,208 146,903 133,889 162,262 142,626 131,941 131,672 5.27%
PBT 58,429 57,149 66,639 69,471 63,746 61,746 36,401 37.13%
Tax -12,853 -12,646 -12,032 -12,624 -10,634 -9,735 -8,117 35.89%
NP 45,576 44,503 54,607 56,847 53,112 52,011 28,284 37.48%
-
NP to SH 34,755 34,141 44,438 46,014 44,361 43,328 19,353 47.79%
-
Tax Rate 22.00% 22.13% 18.06% 18.17% 16.68% 15.77% 22.30% -
Total Cost 96,632 102,400 79,282 105,415 89,514 79,930 103,388 -4.40%
-
Net Worth 499,532 450,601 328,200 397,744 427,351 400,830 271,531 50.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,976 9,976 6,680 6,680 6,680 6,680 6,999 26.67%
Div Payout % 28.70% 29.22% 15.03% 14.52% 15.06% 15.42% 36.17% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 499,532 450,601 328,200 397,744 427,351 400,830 271,531 50.19%
NOSH 172,848 166,273 164,100 132,581 132,717 133,610 135,765 17.48%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 32.05% 30.29% 40.79% 35.03% 37.24% 39.42% 21.48% -
ROE 6.96% 7.58% 13.54% 11.57% 10.38% 10.81% 7.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 82.27 88.35 81.59 122.39 107.47 98.75 96.98 -10.39%
EPS 20.11 20.53 27.08 34.71 33.43 32.43 14.25 25.84%
DPS 5.77 6.00 4.07 5.04 5.03 5.00 5.16 7.74%
NAPS 2.89 2.71 2.00 3.00 3.22 3.00 2.00 27.84%
Adjusted Per Share Value based on latest NOSH - 132,581
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.16 42.52 38.76 46.97 41.28 38.19 38.11 5.27%
EPS 10.06 9.88 12.86 13.32 12.84 12.54 5.60 47.82%
DPS 2.89 2.89 1.93 1.93 1.93 1.93 2.03 26.57%
NAPS 1.4459 1.3043 0.95 1.1513 1.237 1.1602 0.786 50.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.19 1.22 1.22 1.46 1.51 1.30 1.23 -
P/RPS 1.45 1.38 1.50 1.19 1.41 1.32 1.27 9.24%
P/EPS 5.92 5.94 4.51 4.21 4.52 4.01 8.63 -22.23%
EY 16.90 16.83 22.20 23.77 22.14 24.95 11.59 28.61%
DY 4.85 4.92 3.34 3.45 3.33 3.85 4.19 10.25%
P/NAPS 0.41 0.45 0.61 0.49 0.47 0.43 0.62 -24.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 -
Price 1.19 1.20 1.23 1.32 1.46 1.56 1.34 -
P/RPS 1.45 1.36 1.51 1.08 1.36 1.58 1.38 3.35%
P/EPS 5.92 5.84 4.54 3.80 4.37 4.81 9.40 -26.54%
EY 16.90 17.11 22.02 26.29 22.89 20.79 10.64 36.17%
DY 4.85 5.00 3.31 3.82 3.45 3.21 3.85 16.65%
P/NAPS 0.41 0.44 0.62 0.44 0.45 0.52 0.67 -27.94%

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