[BREM] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -7.67%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 126,990 134,616 134,526 201,045 191,509 139,941 66,521 11.36%
PBT 25,101 65,069 30,818 36,981 37,192 28,302 14,606 9.43%
Tax -6,258 -11,253 -8,185 -9,533 -16,106 -14,802 -8,421 -4.82%
NP 18,842 53,816 22,633 27,448 21,085 13,500 6,185 20.38%
-
NP to SH 14,393 47,261 14,956 22,270 21,085 13,500 6,185 15.10%
-
Tax Rate 24.93% 17.29% 26.56% 25.78% 43.31% 52.30% 57.65% -
Total Cost 108,148 80,800 111,893 173,597 170,424 126,441 60,336 10.20%
-
Net Worth 368,518 355,695 317,211 344,646 245,116 250,190 274,658 5.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 368,518 355,695 317,211 344,646 245,116 250,190 274,658 5.01%
NOSH 124,080 123,505 120,612 117,626 98,837 73,369 73,634 9.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 14.84% 39.98% 16.82% 13.65% 11.01% 9.65% 9.30% -
ROE 3.91% 13.29% 4.71% 6.46% 8.60% 5.40% 2.25% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 102.35 109.00 111.54 170.92 193.76 190.73 90.34 2.10%
EPS 11.60 38.27 12.40 18.93 21.33 18.40 8.40 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.63 2.93 2.48 3.41 3.73 -3.72%
Adjusted Per Share Value based on latest NOSH - 119,051
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 36.76 38.97 38.94 58.19 55.43 40.51 19.26 11.36%
EPS 4.17 13.68 4.33 6.45 6.10 3.91 1.79 15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0667 1.0296 0.9182 0.9976 0.7095 0.7242 0.795 5.01%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.98 1.37 1.21 1.02 0.93 1.57 1.33 -
P/RPS 0.96 1.26 1.08 0.60 0.48 0.82 1.47 -6.84%
P/EPS 8.45 3.58 9.76 5.39 4.36 8.53 15.83 -9.92%
EY 11.84 27.93 10.25 18.56 22.94 11.72 6.32 11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.46 0.35 0.38 0.46 0.36 -1.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 22/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.98 1.31 1.57 1.18 1.01 2.08 1.03 -
P/RPS 0.96 1.20 1.41 0.69 0.52 1.09 1.14 -2.82%
P/EPS 8.45 3.42 12.66 6.23 4.73 11.30 12.26 -6.00%
EY 11.84 29.21 7.90 16.05 21.12 8.85 8.16 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.60 0.40 0.41 0.61 0.28 2.77%

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