[BREM] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 40.71%
YoY- 57.21%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 162,262 142,626 131,941 131,672 105,331 105,252 106,837 32.09%
PBT 69,471 63,746 61,746 36,401 25,424 22,943 22,095 114.47%
Tax -12,624 -10,634 -9,735 -8,117 -5,153 -4,861 -4,815 90.02%
NP 56,847 53,112 52,011 28,284 20,271 18,082 17,280 121.03%
-
NP to SH 46,014 44,361 43,328 19,353 13,754 12,279 11,746 148.29%
-
Tax Rate 18.17% 16.68% 15.77% 22.30% 20.27% 21.19% 21.79% -
Total Cost 105,415 89,514 79,930 103,388 85,060 87,170 89,557 11.47%
-
Net Worth 397,744 427,351 400,830 271,531 390,406 382,710 279,999 26.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,680 6,680 6,680 6,999 6,999 6,999 6,999 -3.05%
Div Payout % 14.52% 15.06% 15.42% 36.17% 50.89% 57.01% 59.59% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 397,744 427,351 400,830 271,531 390,406 382,710 279,999 26.33%
NOSH 132,581 132,717 133,610 135,765 136,030 135,233 139,999 -3.56%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 35.03% 37.24% 39.42% 21.48% 19.25% 17.18% 16.17% -
ROE 11.57% 10.38% 10.81% 7.13% 3.52% 3.21% 4.20% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 122.39 107.47 98.75 96.98 77.43 77.83 76.31 36.97%
EPS 34.71 33.43 32.43 14.25 10.11 9.08 8.39 157.48%
DPS 5.04 5.03 5.00 5.16 5.15 5.18 5.00 0.53%
NAPS 3.00 3.22 3.00 2.00 2.87 2.83 2.00 31.00%
Adjusted Per Share Value based on latest NOSH - 135,765
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.97 41.28 38.19 38.11 30.49 30.47 30.92 32.11%
EPS 13.32 12.84 12.54 5.60 3.98 3.55 3.40 148.30%
DPS 1.93 1.93 1.93 2.03 2.03 2.03 2.03 -3.30%
NAPS 1.1513 1.237 1.1602 0.786 1.1301 1.1078 0.8105 26.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.46 1.51 1.30 1.23 1.21 1.15 1.16 -
P/RPS 1.19 1.41 1.32 1.27 1.56 1.48 1.52 -15.04%
P/EPS 4.21 4.52 4.01 8.63 11.97 12.67 13.83 -54.71%
EY 23.77 22.14 24.95 11.59 8.36 7.90 7.23 120.94%
DY 3.45 3.33 3.85 4.19 4.25 4.50 4.31 -13.77%
P/NAPS 0.49 0.47 0.43 0.62 0.42 0.41 0.58 -10.62%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 26/08/10 26/05/10 -
Price 1.32 1.46 1.56 1.34 1.19 1.21 1.12 -
P/RPS 1.08 1.36 1.58 1.38 1.54 1.55 1.47 -18.56%
P/EPS 3.80 4.37 4.81 9.40 11.77 13.33 13.35 -56.69%
EY 26.29 22.89 20.79 10.64 8.50 7.50 7.49 130.78%
DY 3.82 3.45 3.21 3.85 4.32 4.28 4.46 -9.80%
P/NAPS 0.44 0.45 0.52 0.67 0.41 0.43 0.56 -14.83%

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