[BREM] YoY Annual (Unaudited) Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annual (Unaudited) Result
Revenue	134,605	146,903	106,428	106,837	114,890	129,528	128,875	0.72%
YoY %	-8.37%	38.03%	-0.38%	-7.01%	-11.30%	0.51%	-	-
Horiz. %	104.45%	113.99%	82.58%	82.90%	89.15%	100.51%	100.00%	-
PBT	49,007	56,937	61,423	22,095	23,388	48,247	28,137	9.67%
YoY %	-13.93%	-7.30%	178.00%	-5.53%	-51.52%	71.47%	-	-
Horiz. %	174.17%	202.36%	218.30%	78.53%	83.12%	171.47%	100.00%	-
Tax	-15,268	-12,582	-9,638	-4,815	-5,552	-4,830	-8,086	11.16%
YoY %	-21.35%	-30.55%	-100.17%	13.27%	-14.95%	40.27%	-	-
Horiz. %	188.82%	155.60%	119.19%	59.55%	68.66%	59.73%	100.00%	-
NP	33,739	44,355	51,785	17,280	17,836	43,417	20,051	9.05%
YoY %	-23.93%	-14.35%	199.68%	-3.12%	-58.92%	116.53%	-	-
Horiz. %	168.27%	221.21%	258.27%	86.18%	88.95%	216.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,443	34,065	43,213	11,746	13,477	37,385	13,639	8.64%
YoY %	-34.12%	-21.17%	267.90%	-12.84%	-63.95%	174.10%	-	-
Horiz. %	164.55%	249.76%	316.83%	86.12%	98.81%	274.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.15%	22.10%	15.69%	21.79%	23.74%	10.01%	28.74%	-
YoY %	40.95%	40.85%	-27.99%	-8.21%	137.16%	-65.17%	-	-
Horiz. %	108.39%	76.90%	54.59%	75.82%	82.60%	34.83%	100.00%	-
Total Cost	100,866	102,548	54,643	89,557	97,054	86,111	108,824	-1.25%
YoY %	-1.64%	87.67%	-38.99%	-7.72%	12.71%	-20.87%	-	-
Horiz. %	92.69%	94.23%	50.21%	82.30%	89.18%	79.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	469,262	450,322	426,044	358,962	364,779	350,916	319,599	6.60%
YoY %	4.21%	5.70%	18.69%	-1.59%	3.95%	9.80%	-	-
Horiz. %	146.83%	140.90%	133.31%	112.32%	114.14%	109.80%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	10,201	9,970	6,762	6,387	6,141	12,356	9,684	0.86%
YoY %	2.32%	47.44%	5.87%	4.01%	-50.30%	27.59%	-	-
Horiz. %	105.34%	102.95%	69.83%	65.95%	63.41%	127.59%	100.00%	-
Div Payout %	45.45%	29.27%	15.65%	54.38%	45.57%	33.05%	71.01%	-
YoY %	55.28%	87.03%	-71.22%	19.33%	37.88%	-53.46%	-	-
Horiz. %	64.01%	41.22%	22.04%	76.58%	64.17%	46.54%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	469,262	450,322	426,044	358,962	364,779	350,916	319,599	6.60%
YoY %	4.21%	5.70%	18.69%	-1.59%	3.95%	9.80%	-	-
Horiz. %	146.83%	140.90%	133.31%	112.32%	114.14%	109.80%	100.00%	-
NOSH	170,022	166,170	135,252	127,744	122,821	123,562	121,060	5.81%
YoY %	2.32%	22.86%	5.88%	4.01%	-0.60%	2.07%	-	-
Horiz. %	140.44%	137.26%	111.72%	105.52%	101.45%	102.07%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	25.07%	30.19%	48.66%	16.17%	15.52%	33.52%	15.56%	-
YoY %	-16.96%	-37.96%	200.93%	4.19%	-53.70%	115.42%	-	-
Horiz. %	161.12%	194.02%	312.72%	103.92%	99.74%	215.42%	100.00%	-
ROE	4.78%	7.56%	10.14%	3.27%	3.69%	10.65%	4.27%	-
YoY %	-36.77%	-25.44%	210.09%	-11.38%	-65.35%	149.41%	-	-
Horiz. %	111.94%	177.05%	237.47%	76.58%	86.42%	249.41%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	79.17	88.40	78.69	83.63	93.54	104.83	106.46	-4.81%
YoY %	-10.44%	12.34%	-5.91%	-10.59%	-10.77%	-1.53%	-	-
Horiz. %	74.37%	83.04%	73.92%	78.56%	87.86%	98.47%	100.00%	-
EPS	13.20	20.50	25.70	9.20	11.00	30.30	11.20	2.77%
YoY %	-35.61%	-20.23%	179.35%	-16.36%	-63.70%	170.54%	-	-
Horiz. %	117.86%	183.04%	229.46%	82.14%	98.21%	270.54%	100.00%	-
DPS	6.00	6.00	5.00	5.00	5.00	10.00	8.00	-4.67%
YoY %	0.00%	20.00%	0.00%	0.00%	-50.00%	25.00%	-	-
Horiz. %	75.00%	75.00%	62.50%	62.50%	62.50%	125.00%	100.00%	-
NAPS	2.76	2.71	3.15	2.81	2.97	2.84	2.64	0.74%
YoY %	1.85%	-13.97%	12.10%	-5.39%	4.58%	7.58%	-	-
Horiz. %	104.55%	102.65%	119.32%	106.44%	112.50%	107.58%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 139,999
RPS	38.96	42.52	30.81	30.92	33.26	37.49	37.30	0.72%
YoY %	-8.37%	38.01%	-0.36%	-7.04%	-11.28%	0.51%	-	-
Horiz. %	104.45%	113.99%	82.60%	82.90%	89.17%	100.51%	100.00%	-
EPS	6.50	9.86	12.51	3.40	3.90	10.82	3.95	8.64%
YoY %	-34.08%	-21.18%	267.94%	-12.82%	-63.96%	173.92%	-	-
Horiz. %	164.56%	249.62%	316.71%	86.08%	98.73%	273.92%	100.00%	-
DPS	2.95	2.89	1.96	1.85	1.78	3.58	2.80	0.87%
YoY %	2.08%	47.45%	5.95%	3.93%	-50.28%	27.86%	-	-
Horiz. %	105.36%	103.21%	70.00%	66.07%	63.57%	127.86%	100.00%	-
NAPS	1.3583	1.3035	1.2332	1.039	1.0559	1.0158	0.9251	6.60%
YoY %	4.20%	5.70%	18.69%	-1.60%	3.95%	9.80%	-	-
Horiz. %	146.83%	140.90%	133.30%	112.31%	114.14%	109.80%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.12	1.22	1.30	1.16	0.96	1.35	1.35	-
P/RPS	1.41	1.38	1.65	1.39	1.03	1.29	1.27	1.75%
YoY %	2.17%	-16.36%	18.71%	34.95%	-20.16%	1.57%	-	-
Horiz. %	111.02%	108.66%	129.92%	109.45%	81.10%	101.57%	100.00%	-
P/EPS	8.48	5.95	4.07	12.62	8.75	4.46	11.98	-5.59%
YoY %	42.52%	46.19%	-67.75%	44.23%	96.19%	-62.77%	-	-
Horiz. %	70.78%	49.67%	33.97%	105.34%	73.04%	37.23%	100.00%	-
EY	11.79	16.80	24.58	7.93	11.43	22.41	8.35	5.91%
YoY %	-29.82%	-31.65%	209.96%	-30.62%	-49.00%	168.38%	-	-
Horiz. %	141.20%	201.20%	294.37%	94.97%	136.89%	268.38%	100.00%	-
DY	5.36	4.92	3.85	4.31	5.21	7.41	5.93	-1.66%
YoY %	8.94%	27.79%	-10.67%	-17.27%	-29.69%	24.96%	-	-
Horiz. %	90.39%	82.97%	64.92%	72.68%	87.86%	124.96%	100.00%	-
P/NAPS	0.41	0.45	0.41	0.41	0.32	0.48	0.51	-3.56%
YoY %	-8.89%	9.76%	0.00%	28.12%	-33.33%	-5.88%	-	-
Horiz. %	80.39%	88.24%	80.39%	80.39%	62.75%	94.12%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	31/05/13	30/05/12	30/05/11	26/05/10	19/05/09	29/05/08	30/05/07	-
Price	1.23	1.20	1.56	1.12	1.25	1.27	1.38	-
P/RPS	1.55	1.36	1.98	1.34	1.34	1.21	1.30	2.97%
YoY %	13.97%	-31.31%	47.76%	0.00%	10.74%	-6.92%	-	-
Horiz. %	119.23%	104.62%	152.31%	103.08%	103.08%	93.08%	100.00%	-
P/EPS	9.32	5.85	4.88	12.18	11.39	4.20	12.25	-4.44%
YoY %	59.32%	19.88%	-59.93%	6.94%	171.19%	-65.71%	-	-
Horiz. %	76.08%	47.76%	39.84%	99.43%	92.98%	34.29%	100.00%	-
EY	10.73	17.08	20.48	8.21	8.78	23.82	8.16	4.66%
YoY %	-37.18%	-16.60%	149.45%	-6.49%	-63.14%	191.91%	-	-
Horiz. %	131.50%	209.31%	250.98%	100.61%	107.60%	291.91%	100.00%	-
DY	4.88	5.00	3.21	4.46	4.00	7.87	5.80	-2.83%
YoY %	-2.40%	55.76%	-28.03%	11.50%	-49.17%	35.69%	-	-
Horiz. %	84.14%	86.21%	55.34%	76.90%	68.97%	135.69%	100.00%	-
P/NAPS	0.45	0.44	0.50	0.40	0.42	0.45	0.52	-2.37%
YoY %	2.27%	-12.00%	25.00%	-4.76%	-6.67%	-13.46%	-	-
Horiz. %	86.54%	84.62%	96.15%	76.92%	80.77%	86.54%	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