[BREM] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -7.24%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 104,608 169,334 108,692 111,704 128,258 97,792 142,720 -5.04%
PBT 40,120 47,024 31,574 24,916 23,584 76,680 36,110 1.76%
Tax -10,390 -12,588 -6,810 -6,134 -5,946 -11,310 -9,824 0.93%
NP 29,730 34,436 24,764 18,782 17,638 65,370 26,286 2.07%
-
NP to SH 20,640 22,464 17,092 13,076 13,168 58,202 18,858 1.51%
-
Tax Rate 25.90% 26.77% 21.57% 24.62% 25.21% 14.75% 27.21% -
Total Cost 74,878 134,898 83,928 92,922 110,620 32,422 116,434 -7.08%
-
Net Worth 492,910 397,939 389,317 375,329 372,679 353,897 327,031 7.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 492,910 397,939 389,317 375,329 372,679 353,897 327,031 7.07%
NOSH 170,557 132,646 135,650 121,074 124,226 123,309 119,354 6.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.42% 20.34% 22.78% 16.81% 13.75% 66.85% 18.42% -
ROE 4.19% 5.65% 4.39% 3.48% 3.53% 16.45% 5.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.33 127.66 80.13 92.26 103.25 79.31 119.58 -10.52%
EPS 12.20 16.80 12.60 10.80 10.60 47.20 15.80 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 3.00 2.87 3.10 3.00 2.87 2.74 0.89%
Adjusted Per Share Value based on latest NOSH - 120,560
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.28 49.02 31.46 32.33 37.13 28.31 41.31 -5.04%
EPS 5.97 6.50 4.95 3.78 3.81 16.85 5.46 1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4268 1.1519 1.1269 1.0864 1.0788 1.0244 0.9466 7.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.46 1.21 1.22 1.35 1.40 1.25 -
P/RPS 1.92 1.14 1.51 1.32 1.31 1.77 1.05 10.57%
P/EPS 9.75 8.62 9.60 11.30 12.74 2.97 7.91 3.54%
EY 10.26 11.60 10.41 8.85 7.85 33.71 12.64 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.42 0.39 0.45 0.49 0.46 -1.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 09/12/10 30/11/09 27/11/08 26/11/07 30/11/06 -
Price 1.11 1.32 1.19 1.13 0.97 1.35 1.21 -
P/RPS 1.81 1.03 1.49 1.22 0.94 1.70 1.01 10.20%
P/EPS 9.17 7.79 9.44 10.46 9.15 2.86 7.66 3.04%
EY 10.90 12.83 10.59 9.56 10.93 34.96 13.06 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.41 0.36 0.32 0.47 0.44 -2.41%

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