[BREM] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 28.29%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 148,102 118,393 114,424 137,413 120,790 142,208 146,903 0.54%
PBT 62,419 50,545 48,356 66,823 53,846 58,429 57,149 6.05%
Tax -20,321 -16,935 -15,268 -14,184 -11,547 -12,853 -12,646 37.15%
NP 42,098 33,610 33,088 52,639 42,299 45,576 44,503 -3.63%
-
NP to SH 28,277 21,839 21,792 42,819 33,378 34,755 34,141 -11.79%
-
Tax Rate 32.56% 33.50% 31.57% 21.23% 21.44% 22.00% 22.13% -
Total Cost 106,004 84,783 81,336 84,774 78,491 96,632 102,400 2.33%
-
Net Worth 334,743 466,845 313,860 225,751 485,107 499,532 450,601 -17.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,411 3,411 3,411 9,976 9,976 9,976 9,976 -51.07%
Div Payout % 12.06% 15.62% 15.65% 23.30% 29.89% 28.70% 29.22% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 334,743 466,845 313,860 225,751 485,107 499,532 450,601 -17.96%
NOSH 167,371 169,147 113,717 112,875 167,857 172,848 166,273 0.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 28.43% 28.39% 28.92% 38.31% 35.02% 32.05% 30.29% -
ROE 8.45% 4.68% 6.94% 18.97% 6.88% 6.96% 7.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.49 69.99 100.62 121.74 71.96 82.27 88.35 0.10%
EPS 16.89 12.91 19.16 37.93 19.88 20.11 20.53 -12.18%
DPS 2.04 2.02 3.00 8.84 5.94 5.77 6.00 -51.25%
NAPS 2.00 2.76 2.76 2.00 2.89 2.89 2.71 -18.31%
Adjusted Per Share Value based on latest NOSH - 112,875
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.87 34.27 33.12 39.78 34.96 41.16 42.52 0.54%
EPS 8.19 6.32 6.31 12.39 9.66 10.06 9.88 -11.74%
DPS 0.99 0.99 0.99 2.89 2.89 2.89 2.89 -51.00%
NAPS 0.9689 1.3513 0.9085 0.6535 1.4042 1.4459 1.3043 -17.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.22 1.18 1.12 1.10 1.18 1.19 1.22 -
P/RPS 1.38 1.69 1.11 0.90 1.64 1.45 1.38 0.00%
P/EPS 7.22 9.14 5.84 2.90 5.93 5.92 5.94 13.88%
EY 13.85 10.94 17.11 34.49 16.85 16.90 16.83 -12.17%
DY 1.67 1.71 2.68 8.03 5.04 4.85 4.92 -51.30%
P/NAPS 0.61 0.43 0.41 0.55 0.41 0.41 0.45 22.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.22 1.15 1.23 1.07 1.11 1.19 1.20 -
P/RPS 1.38 1.64 1.22 0.88 1.54 1.45 1.36 0.97%
P/EPS 7.22 8.91 6.42 2.82 5.58 5.92 5.84 15.17%
EY 13.85 11.23 15.58 35.45 17.91 16.90 17.11 -13.13%
DY 1.67 1.75 2.44 8.26 5.35 4.85 5.00 -51.82%
P/NAPS 0.61 0.42 0.45 0.54 0.38 0.41 0.44 24.30%

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