[BREM] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 5.83%
YoY- -63.95%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 105,788 106,613 110,157 114,890 123,809 144,761 140,529 -17.20%
PBT 21,520 24,054 24,675 23,388 18,271 21,699 25,171 -9.89%
Tax -4,756 -5,646 -5,810 -5,552 -1,084 -2,148 -2,856 40.36%
NP 16,764 18,408 18,865 17,836 17,187 19,551 22,315 -17.31%
-
NP to SH 12,310 13,431 13,998 13,477 12,734 14,868 16,144 -16.49%
-
Tax Rate 22.10% 23.47% 23.55% 23.74% 5.93% 9.90% 11.35% -
Total Cost 89,024 88,205 91,292 97,054 106,622 125,210 118,214 -17.18%
-
Net Worth 365,649 373,735 371,842 246,749 367,843 370,448 361,611 0.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,168 6,168 6,168 6,168 12,395 12,395 12,395 -37.12%
Div Payout % 50.11% 45.93% 44.07% 45.77% 97.34% 83.37% 76.78% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 365,649 373,735 371,842 246,749 367,843 370,448 361,611 0.74%
NOSH 128,749 120,560 121,517 123,374 123,852 123,482 125,124 1.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.85% 17.27% 17.13% 15.52% 13.88% 13.51% 15.88% -
ROE 3.37% 3.59% 3.76% 5.46% 3.46% 4.01% 4.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.17 88.43 90.65 93.12 99.96 117.23 112.31 -18.75%
EPS 9.56 11.14 11.52 10.92 10.28 12.04 12.90 -18.06%
DPS 4.79 5.12 5.00 5.00 10.00 10.00 10.00 -38.69%
NAPS 2.84 3.10 3.06 2.00 2.97 3.00 2.89 -1.15%
Adjusted Per Share Value based on latest NOSH - 123,374
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.62 30.86 31.89 33.26 35.84 41.90 40.68 -17.21%
EPS 3.56 3.89 4.05 3.90 3.69 4.30 4.67 -16.50%
DPS 1.79 1.79 1.79 1.79 3.59 3.59 3.59 -37.04%
NAPS 1.0584 1.0818 1.0763 0.7142 1.0648 1.0723 1.0467 0.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.13 1.22 1.24 0.96 0.98 1.35 1.21 -
P/RPS 1.38 1.38 1.37 1.03 0.98 1.15 1.08 17.69%
P/EPS 11.82 10.95 10.76 8.79 9.53 11.21 9.38 16.61%
EY 8.46 9.13 9.29 11.38 10.49 8.92 10.66 -14.24%
DY 4.24 4.19 4.03 5.21 10.20 7.41 8.26 -35.81%
P/NAPS 0.40 0.39 0.41 0.48 0.33 0.45 0.42 -3.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 19/05/09 27/02/09 27/11/08 28/08/08 -
Price 1.18 1.13 1.18 1.25 0.98 0.97 1.18 -
P/RPS 1.44 1.28 1.30 1.34 0.98 0.83 1.05 23.36%
P/EPS 12.34 10.14 10.24 11.44 9.53 8.06 9.15 21.99%
EY 8.10 9.86 9.76 8.74 10.49 12.41 10.93 -18.06%
DY 4.06 4.53 4.24 4.00 10.20 10.31 8.47 -38.66%
P/NAPS 0.42 0.36 0.39 0.63 0.33 0.32 0.41 1.61%

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