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

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	144,761	140,529	129,528	128,942	106,411	111,253	128,875	8.03%
YoY %	3.01%	8.49%	0.45%	21.17%	-4.35%	-13.67%	-	-
Horiz. %	112.33%	109.04%	100.51%	100.05%	82.57%	86.33%	100.00%	-
PBT	21,699	25,171	48,247	53,825	48,422	44,977	28,137	-15.86%
YoY %	-13.79%	-47.83%	-10.36%	11.16%	7.66%	59.85%	-	-
Horiz. %	77.12%	89.46%	171.47%	191.30%	172.09%	159.85%	100.00%	-
Tax	-2,148	-2,856	-4,830	-10,387	-8,829	-8,336	-8,086	-58.57%
YoY %	24.79%	40.87%	53.50%	-17.65%	-5.91%	-3.09%	-	-
Horiz. %	26.56%	35.32%	59.73%	128.46%	109.19%	103.09%	100.00%	-
NP	19,551	22,315	43,417	43,438	39,593	36,641	20,051	-1.66%
YoY %	-12.39%	-48.60%	-0.05%	9.71%	8.06%	82.74%	-	-
Horiz. %	97.51%	111.29%	216.53%	216.64%	197.46%	182.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,868	16,144	37,385	37,868	33,311	31,672	13,639	5.90%
YoY %	-7.90%	-56.82%	-1.28%	13.68%	5.17%	132.22%	-	-
Horiz. %	109.01%	118.37%	274.10%	277.64%	244.23%	232.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.90%	11.35%	10.01%	19.30%	18.23%	18.53%	28.74%	-
YoY %	-12.78%	13.39%	-48.13%	5.87%	-1.62%	-35.53%	-	-
Horiz. %	34.45%	39.49%	34.83%	67.15%	63.43%	64.47%	100.00%	-
Total Cost	125,210	118,214	86,111	85,504	66,818	74,612	108,824	9.77%
YoY %	5.92%	37.28%	0.71%	27.97%	-10.45%	-31.44%	-	-
Horiz. %	115.06%	108.63%	79.13%	78.57%	61.40%	68.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,448	361,611	247,904	358,305	357,425	350,053	245,739	31.37%
YoY %	2.44%	45.87%	-30.81%	0.25%	2.11%	42.45%	-	-
Horiz. %	150.75%	147.15%	100.88%	145.81%	145.45%	142.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	12,395	12,395	12,395	9,829	9,829	9,829	9,829	16.67%
YoY %	0.00%	0.00%	26.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	126.11%	126.11%	126.11%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	83.37%	76.78%	33.16%	25.96%	29.51%	31.04%	72.07%	-
YoY %	8.58%	131.54%	27.73%	-12.03%	-4.93%	-56.93%	-	-
Horiz. %	115.68%	106.54%	46.01%	36.02%	40.95%	43.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	370,448	361,611	247,904	358,305	357,425	350,053	245,739	31.37%
YoY %	2.44%	45.87%	-30.81%	0.25%	2.11%	42.45%	-	-
Horiz. %	150.75%	147.15%	100.88%	145.81%	145.45%	142.45%	100.00%	-
NOSH	123,482	125,124	123,952	124,411	124,538	123,693	122,869	0.33%
YoY %	-1.31%	0.95%	-0.37%	-0.10%	0.68%	0.67%	-	-
Horiz. %	100.50%	101.84%	100.88%	101.25%	101.36%	100.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	13.51%	15.88%	33.52%	33.69%	37.21%	32.93%	15.56%	-
YoY %	-14.92%	-52.63%	-0.50%	-9.46%	13.00%	111.63%	-	-
Horiz. %	86.83%	102.06%	215.42%	216.52%	239.14%	211.63%	100.00%	-
ROE	4.01%	4.46%	15.08%	10.57%	9.32%	9.05%	5.55%	-
YoY %	-10.09%	-70.42%	42.67%	13.41%	2.98%	63.06%	-	-
Horiz. %	72.25%	80.36%	271.71%	190.45%	167.93%	163.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	117.23	112.31	104.50	103.64	85.44	89.94	104.89	7.67%
YoY %	4.38%	7.47%	0.83%	21.30%	-5.00%	-14.25%	-	-
Horiz. %	111.76%	107.07%	99.63%	98.81%	81.46%	85.75%	100.00%	-
EPS	12.04	12.90	30.16	30.44	26.75	25.61	11.10	5.55%
YoY %	-6.67%	-57.23%	-0.92%	13.79%	4.45%	130.72%	-	-
Horiz. %	108.47%	116.22%	271.71%	274.23%	240.99%	230.72%	100.00%	-
DPS	10.00	10.00	10.00	8.00	7.89	7.95	8.00	15.99%
YoY %	0.00%	0.00%	25.00%	1.39%	-0.75%	-0.62%	-	-
Horiz. %	125.00%	125.00%	125.00%	100.00%	98.62%	99.38%	100.00%	-
NAPS	3.00	2.89	2.00	2.88	2.87	2.83	2.00	30.94%
YoY %	3.81%	44.50%	-30.56%	0.35%	1.41%	41.50%	-	-
Horiz. %	150.00%	144.50%	100.00%	144.00%	143.50%	141.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 124,411
RPS	41.90	40.68	37.49	37.32	30.80	32.20	37.30	8.03%
YoY %	3.00%	8.51%	0.46%	21.17%	-4.35%	-13.67%	-	-
Horiz. %	112.33%	109.06%	100.51%	100.05%	82.57%	86.33%	100.00%	-
EPS	4.30	4.67	10.82	10.96	9.64	9.17	3.95	5.80%
YoY %	-7.92%	-56.84%	-1.28%	13.69%	5.13%	132.15%	-	-
Horiz. %	108.86%	118.23%	273.92%	277.47%	244.05%	232.15%	100.00%	-
DPS	3.59	3.59	3.59	2.85	2.85	2.85	2.85	16.58%
YoY %	0.00%	0.00%	25.96%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.96%	125.96%	125.96%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0723	1.0467	0.7176	1.0371	1.0346	1.0133	0.7113	31.37%
YoY %	2.45%	45.86%	-30.81%	0.24%	2.10%	42.46%	-	-
Horiz. %	150.75%	147.15%	100.89%	145.80%	145.45%	142.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	6.48%	-16.28%	-2.27%	-19.51%	2.50%	24.03%	-	-
Horiz. %	89.15%	83.72%	100.00%	102.33%	127.13%	124.03%	100.00%	-
P/EPS	11.21	9.38	4.48	4.50	5.23	5.62	12.16	-5.26%
YoY %	19.51%	109.38%	-0.44%	-13.96%	-6.94%	-53.78%	-	-
Horiz. %	92.19%	77.14%	36.84%	37.01%	43.01%	46.22%	100.00%	-
EY	8.92	10.66	22.34	22.22	19.11	17.78	8.22	5.58%
YoY %	-16.32%	-52.28%	0.54%	16.27%	7.48%	116.30%	-	-
Horiz. %	108.52%	129.68%	271.78%	270.32%	232.48%	216.30%	100.00%	-
DY	7.41	8.26	7.41	5.84	5.64	5.52	5.93	15.96%
YoY %	-10.29%	11.47%	26.88%	3.55%	2.17%	-6.91%	-	-
Horiz. %	124.96%	139.29%	124.96%	98.48%	95.11%	93.09%	100.00%	-
P/NAPS	0.45	0.42	0.68	0.48	0.49	0.51	0.68	-24.00%
YoY %	7.14%	-38.24%	41.67%	-2.04%	-3.92%	-25.00%	-	-
Horiz. %	66.18%	61.76%	100.00%	70.59%	72.06%	75.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-20.95%	-13.93%	-3.17%	-20.25%	4.64%	14.39%	-	-
Horiz. %	62.88%	79.55%	92.42%	95.45%	119.70%	114.39%	100.00%	-
P/EPS	8.06	9.15	4.21	4.30	5.05	5.31	12.43	-25.02%
YoY %	-11.91%	117.34%	-2.09%	-14.85%	-4.90%	-57.28%	-	-
Horiz. %	64.84%	73.61%	33.87%	34.59%	40.63%	42.72%	100.00%	-
EY	12.41	10.93	23.75	23.23	19.81	18.83	8.04	33.45%
YoY %	13.54%	-53.98%	2.24%	17.26%	5.20%	134.20%	-	-
Horiz. %	154.35%	135.95%	295.40%	288.93%	246.39%	234.20%	100.00%	-
DY	10.31	8.47	7.87	6.11	5.85	5.84	5.80	46.58%
YoY %	21.72%	7.62%	28.81%	4.44%	0.17%	0.69%	-	-
Horiz. %	177.76%	146.03%	135.69%	105.34%	100.86%	100.69%	100.00%	-
P/NAPS	0.32	0.41	0.64	0.45	0.47	0.48	0.69	-40.00%
YoY %	-21.95%	-35.94%	42.22%	-4.26%	-2.08%	-30.43%	-	-
Horiz. %	46.38%	59.42%	92.75%	65.22%	68.12%	69.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos