[BREM] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 4.59%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 126,816 145,596 102,856 109,196 128,128 84,124 154,612 -3.24%
PBT 42,892 37,772 29,772 26,380 21,232 113,536 46,176 -1.22%
Tax -11,164 -10,336 -6,740 -6,556 -5,524 -13,420 -12,420 -1.75%
NP 31,728 27,436 23,032 19,824 15,708 100,116 33,756 -1.02%
-
NP to SH 22,816 20,360 16,228 14,096 12,012 96,976 24,844 -1.40%
-
Tax Rate 26.03% 27.36% 22.64% 24.85% 26.02% 11.82% 26.90% -
Total Cost 95,088 118,160 79,824 89,372 112,420 -15,992 120,856 -3.91%
-
Net Worth 499,532 427,351 382,710 371,842 361,611 350,053 322,494 7.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 499,532 427,351 382,710 371,842 361,611 350,053 322,494 7.55%
NOSH 172,848 132,717 135,233 121,517 125,124 123,693 119,442 6.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.02% 18.84% 22.39% 18.15% 12.26% 119.01% 21.83% -
ROE 4.57% 4.76% 4.24% 3.79% 3.32% 27.70% 7.70% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.37 109.70 76.06 89.86 102.40 68.01 129.44 -9.02%
EPS 13.20 15.20 12.00 11.60 9.60 78.40 20.80 -7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 3.22 2.83 3.06 2.89 2.83 2.70 1.13%
Adjusted Per Share Value based on latest NOSH - 121,517
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.71 42.14 29.77 31.61 37.09 24.35 44.75 -3.24%
EPS 6.60 5.89 4.70 4.08 3.48 28.07 7.19 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4459 1.237 1.1078 1.0763 1.0467 1.0133 0.9335 7.55%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.19 1.51 1.15 1.24 1.21 1.44 1.14 -
P/RPS 1.62 1.38 1.51 1.38 1.18 2.12 0.88 10.69%
P/EPS 9.02 9.84 9.58 10.69 12.60 1.84 5.48 8.65%
EY 11.09 10.16 10.43 9.35 7.93 54.44 18.25 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.41 0.41 0.42 0.51 0.42 -0.40%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 30/08/07 24/08/06 -
Price 1.19 1.46 1.21 1.18 1.18 1.36 1.14 -
P/RPS 1.62 1.33 1.59 1.31 1.15 2.00 0.88 10.69%
P/EPS 9.02 9.52 10.08 10.17 12.29 1.73 5.48 8.65%
EY 11.09 10.51 9.92 9.83 8.14 57.65 18.25 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.43 0.39 0.41 0.48 0.42 -0.40%

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