[BREM] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 123.88%
YoY- 268.87%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 133,889 162,262 142,626 131,941 131,672 105,331 105,252 17.35%
PBT 66,639 69,471 63,746 61,746 36,401 25,424 22,943 103.17%
Tax -12,032 -12,624 -10,634 -9,735 -8,117 -5,153 -4,861 82.68%
NP 54,607 56,847 53,112 52,011 28,284 20,271 18,082 108.51%
-
NP to SH 44,438 46,014 44,361 43,328 19,353 13,754 12,279 135.16%
-
Tax Rate 18.06% 18.17% 16.68% 15.77% 22.30% 20.27% 21.19% -
Total Cost 79,282 105,415 89,514 79,930 103,388 85,060 87,170 -6.11%
-
Net Worth 328,200 397,744 427,351 400,830 271,531 390,406 382,710 -9.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,680 6,680 6,680 6,680 6,999 6,999 6,999 -3.05%
Div Payout % 15.03% 14.52% 15.06% 15.42% 36.17% 50.89% 57.01% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 328,200 397,744 427,351 400,830 271,531 390,406 382,710 -9.71%
NOSH 164,100 132,581 132,717 133,610 135,765 136,030 135,233 13.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 40.79% 35.03% 37.24% 39.42% 21.48% 19.25% 17.18% -
ROE 13.54% 11.57% 10.38% 10.81% 7.13% 3.52% 3.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.59 122.39 107.47 98.75 96.98 77.43 77.83 3.18%
EPS 27.08 34.71 33.43 32.43 14.25 10.11 9.08 106.78%
DPS 4.07 5.04 5.03 5.00 5.16 5.15 5.18 -14.81%
NAPS 2.00 3.00 3.22 3.00 2.00 2.87 2.83 -20.60%
Adjusted Per Share Value based on latest NOSH - 133,610
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.76 46.97 41.28 38.19 38.11 30.49 30.47 17.35%
EPS 12.86 13.32 12.84 12.54 5.60 3.98 3.55 135.31%
DPS 1.93 1.93 1.93 1.93 2.03 2.03 2.03 -3.30%
NAPS 0.95 1.1513 1.237 1.1602 0.786 1.1301 1.1078 -9.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.22 1.46 1.51 1.30 1.23 1.21 1.15 -
P/RPS 1.50 1.19 1.41 1.32 1.27 1.56 1.48 0.89%
P/EPS 4.51 4.21 4.52 4.01 8.63 11.97 12.67 -49.67%
EY 22.20 23.77 22.14 24.95 11.59 8.36 7.90 98.76%
DY 3.34 3.45 3.33 3.85 4.19 4.25 4.50 -17.97%
P/NAPS 0.61 0.49 0.47 0.43 0.62 0.42 0.41 30.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 26/08/10 -
Price 1.23 1.32 1.46 1.56 1.34 1.19 1.21 -
P/RPS 1.51 1.08 1.36 1.58 1.38 1.54 1.55 -1.72%
P/EPS 4.54 3.80 4.37 4.81 9.40 11.77 13.33 -51.13%
EY 22.02 26.29 22.89 20.79 10.64 8.50 7.50 104.63%
DY 3.31 3.82 3.45 3.21 3.85 4.32 4.28 -15.70%
P/NAPS 0.62 0.44 0.45 0.52 0.67 0.41 0.43 27.54%

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