[BREM] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -14.81%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 106,411 111,253 128,875 144,184 157,541 167,077 194,073 -32.98%
PBT 48,422 44,977 28,137 33,310 34,530 37,487 37,932 17.65%
Tax -8,829 -8,336 -8,086 -8,975 -8,855 -9,920 -9,986 -7.87%
NP 39,593 36,641 20,051 24,335 25,675 27,567 27,946 26.11%
-
NP to SH 33,311 31,672 13,639 16,426 19,281 21,294 21,912 32.17%
-
Tax Rate 18.23% 18.53% 28.74% 26.94% 25.64% 26.46% 26.33% -
Total Cost 66,818 74,612 108,824 119,849 131,866 139,510 166,127 -45.48%
-
Net Worth 357,425 350,053 245,739 335,888 326,567 322,494 242,153 29.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,829 9,829 9,829 9,686 9,686 9,686 9,686 0.98%
Div Payout % 29.51% 31.04% 72.07% 58.97% 50.24% 45.49% 44.20% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 357,425 350,053 245,739 335,888 326,567 322,494 242,153 29.60%
NOSH 124,538 123,693 122,869 127,714 119,185 119,442 121,076 1.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 37.21% 32.93% 15.56% 16.88% 16.30% 16.50% 14.40% -
ROE 9.32% 9.05% 5.55% 4.89% 5.90% 6.60% 9.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.44 89.94 104.89 112.90 132.18 139.88 160.29 -34.23%
EPS 26.75 25.61 11.10 12.86 16.18 17.83 18.10 29.71%
DPS 7.89 7.95 8.00 7.58 8.00 8.11 8.00 -0.91%
NAPS 2.87 2.83 2.00 2.63 2.74 2.70 2.00 27.19%
Adjusted Per Share Value based on latest NOSH - 127,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.80 32.20 37.30 41.74 45.60 48.36 56.18 -32.99%
EPS 9.64 9.17 3.95 4.75 5.58 6.16 6.34 32.19%
DPS 2.85 2.85 2.85 2.80 2.80 2.80 2.80 1.18%
NAPS 1.0346 1.0133 0.7113 0.9723 0.9453 0.9335 0.7009 29.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.40 1.44 1.35 1.21 1.25 1.14 1.28 -
P/RPS 1.64 1.60 1.29 1.07 0.95 0.81 0.80 61.30%
P/EPS 5.23 5.62 12.16 9.41 7.73 6.39 7.07 -18.19%
EY 19.11 17.78 8.22 10.63 12.94 15.64 14.14 22.21%
DY 5.64 5.52 5.93 6.27 6.40 7.11 6.25 -6.61%
P/NAPS 0.49 0.51 0.68 0.46 0.46 0.42 0.64 -16.29%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 30/05/07 26/02/07 30/11/06 24/08/06 07/06/06 -
Price 1.35 1.36 1.38 1.57 1.21 1.14 1.13 -
P/RPS 1.58 1.51 1.32 1.39 0.92 0.81 0.70 71.98%
P/EPS 5.05 5.31 12.43 12.21 7.48 6.39 6.24 -13.14%
EY 19.81 18.83 8.04 8.19 13.37 15.64 16.02 15.19%
DY 5.85 5.84 5.80 4.83 6.61 7.11 7.08 -11.93%
P/NAPS 0.47 0.48 0.69 0.60 0.44 0.42 0.57 -12.05%

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