[BREM] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -12.13%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 191,784 194,971 199,308 184,632 194,112 181,650 168,357 9.04%
PBT 27,979 31,479 28,925 28,137 31,598 25,755 25,749 5.67%
Tax -6,295 -8,951 -8,829 -11,225 -12,352 -11,493 -12,159 -35.44%
NP 21,684 22,528 20,096 16,912 19,246 14,262 13,590 36.43%
-
NP to SH 17,801 19,174 18,107 16,912 19,246 14,262 13,590 19.65%
-
Tax Rate 22.50% 28.43% 30.52% 39.89% 39.09% 44.62% 47.22% -
Total Cost 170,100 172,443 179,212 167,720 174,866 167,388 154,767 6.48%
-
Net Worth 348,820 299,910 300,240 221,571 257,235 231,333 225,360 33.70%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,862 8,862 8,862 8,862 6,013 6,013 6,013 29.41%
Div Payout % 49.79% 46.22% 48.95% 52.41% 31.24% 42.16% 44.25% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 348,820 299,910 300,240 221,571 257,235 231,333 225,360 33.70%
NOSH 119,051 116,244 117,741 110,785 103,724 77,111 75,120 35.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.31% 11.55% 10.08% 9.16% 9.91% 7.85% 8.07% -
ROE 5.10% 6.39% 6.03% 7.63% 7.48% 6.17% 6.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 161.09 167.73 169.28 166.66 187.14 235.57 224.12 -19.71%
EPS 14.95 16.49 15.38 15.27 18.55 18.50 18.09 -11.90%
DPS 7.44 7.62 7.53 8.00 5.80 7.80 8.00 -4.71%
NAPS 2.93 2.58 2.55 2.00 2.48 3.00 3.00 -1.55%
Adjusted Per Share Value based on latest NOSH - 110,785
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.51 56.44 57.69 53.44 56.19 52.58 48.73 9.04%
EPS 5.15 5.55 5.24 4.90 5.57 4.13 3.93 19.69%
DPS 2.57 2.57 2.57 2.57 1.74 1.74 1.74 29.60%
NAPS 1.0097 0.8681 0.8691 0.6414 0.7446 0.6696 0.6523 33.70%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.02 1.13 1.25 0.98 0.93 1.62 1.41 -
P/RPS 0.63 0.67 0.74 0.59 0.50 0.69 0.63 0.00%
P/EPS 6.82 6.85 8.13 6.42 5.01 8.76 7.79 -8.46%
EY 14.66 14.60 12.30 15.58 19.95 11.42 12.83 9.26%
DY 7.30 6.75 6.02 8.16 6.23 4.81 5.68 18.15%
P/NAPS 0.35 0.44 0.49 0.49 0.38 0.54 0.47 -17.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 1.18 1.01 1.09 0.95 1.01 0.88 1.51 -
P/RPS 0.73 0.60 0.64 0.57 0.54 0.37 0.67 5.86%
P/EPS 7.89 6.12 7.09 6.22 5.44 4.76 8.35 -3.69%
EY 12.67 16.33 14.11 16.07 18.37 21.02 11.98 3.79%
DY 6.31 7.55 6.91 8.42 5.74 8.86 5.30 12.29%
P/NAPS 0.40 0.39 0.43 0.48 0.41 0.29 0.50 -13.78%

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