[BREM] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 34.95%
YoY- 170.91%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 194,971 199,308 184,632 194,112 181,650 168,357 155,436 16.29%
PBT 31,479 28,925 28,137 31,598 25,755 25,749 24,931 16.80%
Tax -8,951 -8,829 -11,225 -12,352 -11,493 -12,159 -11,374 -14.74%
NP 22,528 20,096 16,912 19,246 14,262 13,590 13,557 40.25%
-
NP to SH 19,174 18,107 16,912 19,246 14,262 13,590 13,557 25.97%
-
Tax Rate 28.43% 30.52% 39.89% 39.09% 44.62% 47.22% 45.62% -
Total Cost 172,443 179,212 167,720 174,866 167,388 154,767 141,879 13.87%
-
Net Worth 299,910 300,240 221,571 257,235 231,333 225,360 225,488 20.92%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,862 8,862 8,862 6,013 6,013 6,013 6,013 29.47%
Div Payout % 46.22% 48.95% 52.41% 31.24% 42.16% 44.25% 44.35% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 299,910 300,240 221,571 257,235 231,333 225,360 225,488 20.92%
NOSH 116,244 117,741 110,785 103,724 77,111 75,120 75,162 33.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.55% 10.08% 9.16% 9.91% 7.85% 8.07% 8.72% -
ROE 6.39% 6.03% 7.63% 7.48% 6.17% 6.03% 6.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 167.73 169.28 166.66 187.14 235.57 224.12 206.80 -13.01%
EPS 16.49 15.38 15.27 18.55 18.50 18.09 18.04 -5.80%
DPS 7.62 7.53 8.00 5.80 7.80 8.00 8.00 -3.18%
NAPS 2.58 2.55 2.00 2.48 3.00 3.00 3.00 -9.55%
Adjusted Per Share Value based on latest NOSH - 103,724
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 56.44 57.69 53.44 56.19 52.58 48.73 44.99 16.30%
EPS 5.55 5.24 4.90 5.57 4.13 3.93 3.92 26.06%
DPS 2.57 2.57 2.57 1.74 1.74 1.74 1.74 29.66%
NAPS 0.8681 0.8691 0.6414 0.7446 0.6696 0.6523 0.6527 20.91%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.13 1.25 0.98 0.93 1.62 1.41 1.78 -
P/RPS 0.67 0.74 0.59 0.50 0.69 0.63 0.86 -15.31%
P/EPS 6.85 8.13 6.42 5.01 8.76 7.79 9.87 -21.59%
EY 14.60 12.30 15.58 19.95 11.42 12.83 10.13 27.56%
DY 6.75 6.02 8.16 6.23 4.81 5.68 4.49 31.19%
P/NAPS 0.44 0.49 0.49 0.38 0.54 0.47 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 1.01 1.09 0.95 1.01 0.88 1.51 1.49 -
P/RPS 0.60 0.64 0.57 0.54 0.37 0.67 0.72 -11.43%
P/EPS 6.12 7.09 6.22 5.44 4.76 8.35 8.26 -18.10%
EY 16.33 14.11 16.07 18.37 21.02 11.98 12.11 22.03%
DY 7.55 6.91 8.42 5.74 8.86 5.30 5.37 25.47%
P/NAPS 0.39 0.43 0.48 0.41 0.29 0.50 0.50 -15.25%

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