[BREM] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 13.68%
YoY- 130.54%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 144,761 140,529 129,528 128,942 106,411 111,253 128,875 8.03%
PBT 21,699 25,171 48,247 53,825 48,422 44,977 28,137 -15.86%
Tax -2,148 -2,856 -4,830 -10,387 -8,829 -8,336 -8,086 -58.57%
NP 19,551 22,315 43,417 43,438 39,593 36,641 20,051 -1.66%
-
NP to SH 14,868 16,144 37,385 37,868 33,311 31,672 13,639 5.90%
-
Tax Rate 9.90% 11.35% 10.01% 19.30% 18.23% 18.53% 28.74% -
Total Cost 125,210 118,214 86,111 85,504 66,818 74,612 108,824 9.77%
-
Net Worth 370,448 361,611 247,904 358,305 357,425 350,053 245,739 31.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 12,395 12,395 12,395 9,829 9,829 9,829 9,829 16.67%
Div Payout % 83.37% 76.78% 33.16% 25.96% 29.51% 31.04% 72.07% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 370,448 361,611 247,904 358,305 357,425 350,053 245,739 31.37%
NOSH 123,482 125,124 123,952 124,411 124,538 123,693 122,869 0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.51% 15.88% 33.52% 33.69% 37.21% 32.93% 15.56% -
ROE 4.01% 4.46% 15.08% 10.57% 9.32% 9.05% 5.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.23 112.31 104.50 103.64 85.44 89.94 104.89 7.67%
EPS 12.04 12.90 30.16 30.44 26.75 25.61 11.10 5.55%
DPS 10.00 10.00 10.00 8.00 7.89 7.95 8.00 15.99%
NAPS 3.00 2.89 2.00 2.88 2.87 2.83 2.00 30.94%
Adjusted Per Share Value based on latest NOSH - 124,411
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.90 40.68 37.49 37.32 30.80 32.20 37.30 8.03%
EPS 4.30 4.67 10.82 10.96 9.64 9.17 3.95 5.80%
DPS 3.59 3.59 3.59 2.85 2.85 2.85 2.85 16.58%
NAPS 1.0723 1.0467 0.7176 1.0371 1.0346 1.0133 0.7113 31.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.35 1.21 1.35 1.37 1.40 1.44 1.35 -
P/RPS 1.15 1.08 1.29 1.32 1.64 1.60 1.29 -7.35%
P/EPS 11.21 9.38 4.48 4.50 5.23 5.62 12.16 -5.26%
EY 8.92 10.66 22.34 22.22 19.11 17.78 8.22 5.58%
DY 7.41 8.26 7.41 5.84 5.64 5.52 5.93 15.96%
P/NAPS 0.45 0.42 0.68 0.48 0.49 0.51 0.68 -24.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 -
Price 0.97 1.18 1.27 1.31 1.35 1.36 1.38 -
P/RPS 0.83 1.05 1.22 1.26 1.58 1.51 1.32 -26.54%
P/EPS 8.06 9.15 4.21 4.30 5.05 5.31 12.43 -25.02%
EY 12.41 10.93 23.75 23.23 19.81 18.83 8.04 33.45%
DY 10.31 8.47 7.87 6.11 5.85 5.84 5.80 46.58%
P/NAPS 0.32 0.41 0.64 0.45 0.47 0.48 0.69 -40.00%

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