[BREM] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 9.62%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 169,334 108,692 111,704 128,258 97,792 142,720 215,784 -3.95%
PBT 47,024 31,574 24,916 23,584 76,680 36,110 42,914 1.53%
Tax -12,588 -6,810 -6,134 -5,946 -11,310 -9,824 -12,086 0.68%
NP 34,436 24,764 18,782 17,638 65,370 26,286 30,828 1.86%
-
NP to SH 22,464 17,092 13,076 13,168 58,202 18,858 24,120 -1.17%
-
Tax Rate 26.77% 21.57% 24.62% 25.21% 14.75% 27.21% 28.16% -
Total Cost 134,898 83,928 92,922 110,620 32,422 116,434 184,956 -5.12%
-
Net Worth 397,939 389,317 375,329 372,679 353,897 327,031 302,085 4.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 397,939 389,317 375,329 372,679 353,897 327,031 302,085 4.69%
NOSH 132,646 135,650 121,074 124,226 123,309 119,354 117,087 2.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 20.34% 22.78% 16.81% 13.75% 66.85% 18.42% 14.29% -
ROE 5.65% 4.39% 3.48% 3.53% 16.45% 5.77% 7.98% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 127.66 80.13 92.26 103.25 79.31 119.58 184.29 -5.93%
EPS 16.80 12.60 10.80 10.60 47.20 15.80 20.60 -3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.87 3.10 3.00 2.87 2.74 2.58 2.54%
Adjusted Per Share Value based on latest NOSH - 123,482
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.02 31.46 32.33 37.13 28.31 41.31 62.46 -3.95%
EPS 6.50 4.95 3.78 3.81 16.85 5.46 6.98 -1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1519 1.1269 1.0864 1.0788 1.0244 0.9466 0.8744 4.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.46 1.21 1.22 1.35 1.40 1.25 1.13 -
P/RPS 1.14 1.51 1.32 1.31 1.77 1.05 0.61 10.97%
P/EPS 8.62 9.60 11.30 12.74 2.97 7.91 5.49 7.80%
EY 11.60 10.41 8.85 7.85 33.71 12.64 18.23 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.39 0.45 0.49 0.46 0.44 1.80%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 09/12/10 30/11/09 27/11/08 26/11/07 30/11/06 28/11/05 -
Price 1.32 1.19 1.13 0.97 1.35 1.21 1.01 -
P/RPS 1.03 1.49 1.22 0.94 1.70 1.01 0.55 11.01%
P/EPS 7.79 9.44 10.46 9.15 2.86 7.66 4.90 8.02%
EY 12.83 10.59 9.56 10.93 34.96 13.06 20.40 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.36 0.32 0.47 0.44 0.39 2.02%

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