[BREM] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -13.05%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 97,792 142,720 215,784 195,106 142,678 76,960 54,496 10.23%
PBT 76,680 36,110 42,914 36,230 34,582 19,864 13,140 34.15%
Tax -11,310 -9,824 -12,086 -16,634 -16,396 -12,220 -7,402 7.31%
NP 65,370 26,286 30,828 19,596 18,186 7,644 5,738 49.97%
-
NP to SH 58,202 18,858 24,120 19,596 18,186 7,644 5,738 47.10%
-
Tax Rate 14.75% 27.21% 28.16% 45.91% 47.41% 61.52% 56.33% -
Total Cost 32,422 116,434 184,956 175,510 124,492 69,316 48,758 -6.57%
-
Net Worth 353,897 327,031 302,085 260,520 252,990 274,155 250,853 5.90%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 353,897 327,031 302,085 260,520 252,990 274,155 250,853 5.90%
NOSH 123,309 119,354 117,087 75,953 73,330 73,500 73,564 8.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 66.85% 18.42% 14.29% 10.04% 12.75% 9.93% 10.53% -
ROE 16.45% 5.77% 7.98% 7.52% 7.19% 2.79% 2.29% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 79.31 119.58 184.29 256.88 194.57 104.71 74.08 1.14%
EPS 47.20 15.80 20.60 25.80 24.80 10.40 7.80 34.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.74 2.58 3.43 3.45 3.73 3.41 -2.83%
Adjusted Per Share Value based on latest NOSH - 77,111
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 28.31 41.31 62.46 56.48 41.30 22.28 15.77 10.23%
EPS 16.85 5.46 6.98 5.67 5.26 2.21 1.66 47.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0244 0.9466 0.8744 0.7541 0.7323 0.7936 0.7261 5.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.40 1.25 1.13 1.62 1.22 1.38 1.20 -
P/RPS 1.77 1.05 0.61 0.63 0.63 1.32 1.62 1.48%
P/EPS 2.97 7.91 5.49 6.28 4.92 13.27 15.38 -23.96%
EY 33.71 12.64 18.23 15.93 20.33 7.54 6.50 31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.44 0.47 0.35 0.37 0.35 5.76%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 30/11/06 28/11/05 30/11/04 28/11/03 29/11/02 29/11/01 -
Price 1.35 1.21 1.01 0.88 1.56 1.49 1.34 -
P/RPS 1.70 1.01 0.55 0.34 0.80 1.42 1.81 -1.03%
P/EPS 2.86 7.66 4.90 3.41 6.29 14.33 17.18 -25.82%
EY 34.96 13.06 20.40 29.32 15.90 6.98 5.82 34.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.39 0.26 0.45 0.40 0.39 3.15%

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