[BREM] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 38.16%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 142,692 126,816 145,596 102,856 109,196 128,128 84,124 9.19%
PBT 51,648 42,892 37,772 29,772 26,380 21,232 113,536 -12.29%
Tax -17,832 -11,164 -10,336 -6,740 -6,556 -5,524 -13,420 4.84%
NP 33,816 31,728 27,436 23,032 19,824 15,708 100,116 -16.53%
-
NP to SH 23,004 22,816 20,360 16,228 14,096 12,012 96,976 -21.30%
-
Tax Rate 34.53% 26.03% 27.36% 22.64% 24.85% 26.02% 11.82% -
Total Cost 108,876 95,088 118,160 79,824 89,372 112,420 -15,992 -
-
Net Worth 466,845 499,532 427,351 382,710 371,842 361,611 350,053 4.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 466,845 499,532 427,351 382,710 371,842 361,611 350,053 4.91%
NOSH 169,147 172,848 132,717 135,233 121,517 125,124 123,693 5.34%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.70% 25.02% 18.84% 22.39% 18.15% 12.26% 119.01% -
ROE 4.93% 4.57% 4.76% 4.24% 3.79% 3.32% 27.70% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 84.36 73.37 109.70 76.06 89.86 102.40 68.01 3.65%
EPS 13.60 13.20 15.20 12.00 11.60 9.60 78.40 -25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.89 3.22 2.83 3.06 2.89 2.83 -0.41%
Adjusted Per Share Value based on latest NOSH - 135,233
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.30 36.71 42.14 29.77 31.61 37.09 24.35 9.19%
EPS 6.66 6.60 5.89 4.70 4.08 3.48 28.07 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3513 1.4459 1.237 1.1078 1.0763 1.0467 1.0133 4.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.18 1.19 1.51 1.15 1.24 1.21 1.44 -
P/RPS 1.40 1.62 1.38 1.51 1.38 1.18 2.12 -6.67%
P/EPS 8.68 9.02 9.84 9.58 10.69 12.60 1.84 29.47%
EY 11.53 11.09 10.16 10.43 9.35 7.93 54.44 -22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.47 0.41 0.41 0.42 0.51 -2.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 30/08/07 -
Price 1.15 1.19 1.46 1.21 1.18 1.18 1.36 -
P/RPS 1.36 1.62 1.33 1.59 1.31 1.15 2.00 -6.21%
P/EPS 8.46 9.02 9.52 10.08 10.17 12.29 1.73 30.25%
EY 11.83 11.09 10.51 9.92 9.83 8.14 57.65 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.45 0.43 0.39 0.41 0.48 -2.19%

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