[BREM] QoQ TTM Result on 31-Mar-2006 [#4]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	144,184	157,541	167,077	194,073	191,784	194,971	199,308	-19.36%
YoY %	-8.48%	-5.71%	-13.91%	1.19%	-1.63%	-2.18%	-	-
Horiz. %	72.34%	79.04%	83.83%	97.37%	96.22%	97.82%	100.00%	-
PBT	33,310	34,530	37,487	37,932	27,979	31,479	28,925	9.83%
YoY %	-3.53%	-7.89%	-1.17%	35.57%	-11.12%	8.83%	-	-
Horiz. %	115.16%	119.38%	129.60%	131.14%	96.73%	108.83%	100.00%	-
Tax	-8,975	-8,855	-9,920	-9,986	-6,295	-8,951	-8,829	1.09%
YoY %	-1.36%	10.74%	0.66%	-58.63%	29.67%	-1.38%	-	-
Horiz. %	101.65%	100.29%	112.36%	113.10%	71.30%	101.38%	100.00%	-
NP	24,335	25,675	27,567	27,946	21,684	22,528	20,096	13.56%
YoY %	-5.22%	-6.86%	-1.36%	28.88%	-3.75%	12.10%	-	-
Horiz. %	121.09%	127.76%	137.18%	139.06%	107.90%	112.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,426	19,281	21,294	21,912	17,801	19,174	18,107	-6.27%
YoY %	-14.81%	-9.45%	-2.82%	23.09%	-7.16%	5.89%	-	-
Horiz. %	90.72%	106.48%	117.60%	121.01%	98.31%	105.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.94%	25.64%	26.46%	26.33%	22.50%	28.43%	30.52%	-
YoY %	5.07%	-3.10%	0.49%	17.02%	-20.86%	-6.85%	-	-
Horiz. %	88.27%	84.01%	86.70%	86.27%	73.72%	93.15%	100.00%	-
Total Cost	119,849	131,866	139,510	166,127	170,100	172,443	179,212	-23.47%
YoY %	-9.11%	-5.48%	-16.02%	-2.34%	-1.36%	-3.78%	-	-
Horiz. %	66.88%	73.58%	77.85%	92.70%	94.92%	96.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,888	326,567	322,494	242,153	348,820	299,910	300,240	7.74%
YoY %	2.85%	1.26%	33.18%	-30.58%	16.31%	-0.11%	-	-
Horiz. %	111.87%	108.77%	107.41%	80.65%	116.18%	99.89%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	9,686	9,686	9,686	9,686	8,862	8,862	8,862	6.08%
YoY %	0.00%	0.00%	0.00%	9.30%	0.00%	0.00%	-	-
Horiz. %	109.30%	109.30%	109.30%	109.30%	100.00%	100.00%	100.00%	-
Div Payout %	58.97%	50.24%	45.49%	44.20%	49.79%	46.22%	48.95%	-
YoY %	17.38%	10.44%	2.92%	-11.23%	7.72%	-5.58%	-	-
Horiz. %	120.47%	102.64%	92.93%	90.30%	101.72%	94.42%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	335,888	326,567	322,494	242,153	348,820	299,910	300,240	7.74%
YoY %	2.85%	1.26%	33.18%	-30.58%	16.31%	-0.11%	-	-
Horiz. %	111.87%	108.77%	107.41%	80.65%	116.18%	99.89%	100.00%	-
NOSH	127,714	119,185	119,442	121,076	119,051	116,244	117,741	5.55%
YoY %	7.16%	-0.22%	-1.35%	1.70%	2.41%	-1.27%	-	-
Horiz. %	108.47%	101.23%	101.44%	102.83%	101.11%	98.73%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	16.88%	16.30%	16.50%	14.40%	11.31%	11.55%	10.08%	-
YoY %	3.56%	-1.21%	14.58%	27.32%	-2.08%	14.58%	-	-
Horiz. %	167.46%	161.71%	163.69%	142.86%	112.20%	114.58%	100.00%	-
ROE	4.89%	5.90%	6.60%	9.05%	5.10%	6.39%	6.03%	-
YoY %	-17.12%	-10.61%	-27.07%	77.45%	-20.19%	5.97%	-	-
Horiz. %	81.09%	97.84%	109.45%	150.08%	84.58%	105.97%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	112.90	132.18	139.88	160.29	161.09	167.73	169.28	-23.60%
YoY %	-14.59%	-5.50%	-12.73%	-0.50%	-3.96%	-0.92%	-	-
Horiz. %	66.69%	78.08%	82.63%	94.69%	95.16%	99.08%	100.00%	-
EPS	12.86	16.18	17.83	18.10	14.95	16.49	15.38	-11.21%
YoY %	-20.52%	-9.25%	-1.49%	21.07%	-9.34%	7.22%	-	-
Horiz. %	83.62%	105.20%	115.93%	117.69%	97.20%	107.22%	100.00%	-
DPS	7.58	8.00	8.11	8.00	7.44	7.62	7.53	0.44%
YoY %	-5.25%	-1.36%	1.37%	7.53%	-2.36%	1.20%	-	-
Horiz. %	100.66%	106.24%	107.70%	106.24%	98.80%	101.20%	100.00%	-
NAPS	2.63	2.74	2.70	2.00	2.93	2.58	2.55	2.07%
YoY %	-4.01%	1.48%	35.00%	-31.74%	13.57%	1.18%	-	-
Horiz. %	103.14%	107.45%	105.88%	78.43%	114.90%	101.18%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 121,076
RPS	41.74	45.60	48.36	56.18	55.51	56.44	57.69	-19.35%
YoY %	-8.46%	-5.71%	-13.92%	1.21%	-1.65%	-2.17%	-	-
Horiz. %	72.35%	79.04%	83.83%	97.38%	96.22%	97.83%	100.00%	-
EPS	4.75	5.58	6.16	6.34	5.15	5.55	5.24	-6.31%
YoY %	-14.87%	-9.42%	-2.84%	23.11%	-7.21%	5.92%	-	-
Horiz. %	90.65%	106.49%	117.56%	120.99%	98.28%	105.92%	100.00%	-
DPS	2.80	2.80	2.80	2.80	2.57	2.57	2.57	5.86%
YoY %	0.00%	0.00%	0.00%	8.95%	0.00%	0.00%	-	-
Horiz. %	108.95%	108.95%	108.95%	108.95%	100.00%	100.00%	100.00%	-
NAPS	0.9723	0.9453	0.9335	0.7009	1.0097	0.8681	0.8691	7.74%
YoY %	2.86%	1.26%	33.19%	-30.58%	16.31%	-0.12%	-	-
Horiz. %	111.87%	108.77%	107.41%	80.65%	116.18%	99.88%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.21	1.25	1.14	1.28	1.02	1.13	1.25	-
P/RPS	1.07	0.95	0.81	0.80	0.63	0.67	0.74	27.78%
YoY %	12.63%	17.28%	1.25%	26.98%	-5.97%	-9.46%	-	-
Horiz. %	144.59%	128.38%	109.46%	108.11%	85.14%	90.54%	100.00%	-
P/EPS	9.41	7.73	6.39	7.07	6.82	6.85	8.13	10.20%
YoY %	21.73%	20.97%	-9.62%	3.67%	-0.44%	-15.74%	-	-
Horiz. %	115.74%	95.08%	78.60%	86.96%	83.89%	84.26%	100.00%	-
EY	10.63	12.94	15.64	14.14	14.66	14.60	12.30	-9.24%
YoY %	-17.85%	-17.26%	10.61%	-3.55%	0.41%	18.70%	-	-
Horiz. %	86.42%	105.20%	127.15%	114.96%	119.19%	118.70%	100.00%	-
DY	6.27	6.40	7.11	6.25	7.30	6.75	6.02	2.74%
YoY %	-2.03%	-9.99%	13.76%	-14.38%	8.15%	12.13%	-	-
Horiz. %	104.15%	106.31%	118.11%	103.82%	121.26%	112.13%	100.00%	-
P/NAPS	0.46	0.46	0.42	0.64	0.35	0.44	0.49	-4.11%
YoY %	0.00%	9.52%	-34.38%	82.86%	-20.45%	-10.20%	-	-
Horiz. %	93.88%	93.88%	85.71%	130.61%	71.43%	89.80%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/02/07	30/11/06	24/08/06	07/06/06	27/02/06	28/11/05	30/08/05	-
Price	1.57	1.21	1.14	1.13	1.18	1.01	1.09	-
P/RPS	1.39	0.92	0.81	0.70	0.73	0.60	0.64	67.47%
YoY %	51.09%	13.58%	15.71%	-4.11%	21.67%	-6.25%	-	-
Horiz. %	217.19%	143.75%	126.56%	109.38%	114.06%	93.75%	100.00%	-
P/EPS	12.21	7.48	6.39	6.24	7.89	6.12	7.09	43.53%
YoY %	63.24%	17.06%	2.40%	-20.91%	28.92%	-13.68%	-	-
Horiz. %	172.21%	105.50%	90.13%	88.01%	111.28%	86.32%	100.00%	-
EY	8.19	13.37	15.64	16.02	12.67	16.33	14.11	-30.34%
YoY %	-38.74%	-14.51%	-2.37%	26.44%	-22.41%	15.73%	-	-
Horiz. %	58.04%	94.76%	110.84%	113.54%	89.79%	115.73%	100.00%	-
DY	4.83	6.61	7.11	7.08	6.31	7.55	6.91	-21.18%
YoY %	-26.93%	-7.03%	0.42%	12.20%	-16.42%	9.26%	-	-
Horiz. %	69.90%	95.66%	102.89%	102.46%	91.32%	109.26%	100.00%	-
P/NAPS	0.60	0.44	0.42	0.57	0.40	0.39	0.43	24.79%
YoY %	36.36%	4.76%	-26.32%	42.50%	2.56%	-9.30%	-	-
Horiz. %	139.53%	102.33%	97.67%	132.56%	93.02%	90.70%	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