[BREM] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 149.95%
YoY- 141.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 194,112 181,650 168,357 155,436 132,912 110,705 91,494 64.73%
PBT 31,598 25,755 25,749 24,931 -12,667 -15,582 -19,752 -
Tax -12,352 -11,493 -12,159 -11,374 -14,475 -11,776 -11,758 3.32%
NP 19,246 14,262 13,590 13,557 -27,142 -27,358 -31,510 -
-
NP to SH 19,246 14,262 13,590 13,557 -27,142 -27,358 -31,510 -
-
Tax Rate 39.09% 44.62% 47.22% 45.62% - - - -
Total Cost 174,866 167,388 154,767 141,879 160,054 138,063 123,004 26.29%
-
Net Worth 257,235 231,333 225,360 225,488 221,142 250,987 249,834 1.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,013 6,013 6,013 6,013 3,644 3,644 3,644 39.42%
Div Payout % 31.24% 42.16% 44.25% 44.35% 0.00% 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 257,235 231,333 225,360 225,488 221,142 250,987 249,834 1.95%
NOSH 103,724 77,111 75,120 75,162 73,714 72,749 73,697 25.45%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.91% 7.85% 8.07% 8.72% -20.42% -24.71% -34.44% -
ROE 7.48% 6.17% 6.03% 6.01% -12.27% -10.90% -12.61% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 187.14 235.57 224.12 206.80 180.31 152.17 124.15 31.30%
EPS 18.55 18.50 18.09 18.04 -36.82 -37.61 -42.76 -
DPS 5.80 7.80 8.00 8.00 5.00 5.00 5.00 10.35%
NAPS 2.48 3.00 3.00 3.00 3.00 3.45 3.39 -18.73%
Adjusted Per Share Value based on latest NOSH - 75,162
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 56.19 52.58 48.73 44.99 38.47 32.04 26.48 64.75%
EPS 5.57 4.13 3.93 3.92 -7.86 -7.92 -9.12 -
DPS 1.74 1.74 1.74 1.74 1.05 1.05 1.05 39.82%
NAPS 0.7446 0.6696 0.6523 0.6527 0.6401 0.7265 0.7232 1.95%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.93 1.62 1.41 1.78 1.57 1.22 0.93 -
P/RPS 0.50 0.69 0.63 0.86 0.87 0.80 0.75 -23.59%
P/EPS 5.01 8.76 7.79 9.87 -4.26 -3.24 -2.18 -
EY 19.95 11.42 12.83 10.13 -23.45 -30.82 -45.97 -
DY 6.23 4.81 5.68 4.49 3.18 4.10 5.38 10.22%
P/NAPS 0.38 0.54 0.47 0.59 0.52 0.35 0.27 25.45%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.01 0.88 1.51 1.49 2.08 1.56 1.19 -
P/RPS 0.54 0.37 0.67 0.72 1.15 1.03 0.96 -31.73%
P/EPS 5.44 4.76 8.35 8.26 -5.65 -4.15 -2.78 -
EY 18.37 21.02 11.98 12.11 -17.70 -24.11 -35.93 -
DY 5.74 8.86 5.30 5.37 2.40 3.21 4.20 23.03%
P/NAPS 0.41 0.29 0.50 0.50 0.69 0.45 0.35 11.07%

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