[BREM] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -1.83%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 129,578 150,565 147,968 114,854 126,990 134,616 134,526 -0.62%
PBT 60,909 48,209 41,685 22,610 25,101 65,069 30,818 12.01%
Tax -14,713 -12,662 -9,600 -5,197 -6,258 -11,253 -8,185 10.25%
NP 46,196 35,546 32,085 17,413 18,842 53,816 22,633 12.61%
-
NP to SH 35,832 24,461 22,980 12,837 14,393 47,261 14,956 15.66%
-
Tax Rate 24.16% 26.26% 23.03% 22.99% 24.93% 17.29% 26.56% -
Total Cost 83,382 115,018 115,882 97,441 108,148 80,800 111,893 -4.77%
-
Net Worth 302,448 332,209 396,269 350,557 368,518 355,695 317,211 -0.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 302,448 332,209 396,269 350,557 368,518 355,695 317,211 -0.79%
NOSH 151,224 166,104 135,708 123,435 124,080 123,505 120,612 3.83%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 35.65% 23.61% 21.68% 15.16% 14.84% 39.98% 16.82% -
ROE 11.85% 7.36% 5.80% 3.66% 3.91% 13.29% 4.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.69 90.64 109.03 93.05 102.35 109.00 111.54 -4.29%
EPS 23.73 14.80 16.93 10.40 11.60 38.27 12.40 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.92 2.84 2.97 2.88 2.63 -4.45%
Adjusted Per Share Value based on latest NOSH - 128,749
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.51 43.58 42.83 33.25 36.76 38.97 38.94 -0.62%
EPS 10.37 7.08 6.65 3.72 4.17 13.68 4.33 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8755 0.9616 1.147 1.0147 1.0667 1.0296 0.9182 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.22 1.23 1.13 0.98 1.37 1.21 -
P/RPS 1.28 1.35 1.13 1.21 0.96 1.26 1.08 2.86%
P/EPS 4.64 8.28 7.26 10.87 8.45 3.58 9.76 -11.64%
EY 21.54 12.07 13.77 9.20 11.84 27.93 10.25 13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.42 0.40 0.33 0.48 0.46 3.02%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 22/02/08 26/02/07 -
Price 1.07 1.23 1.34 1.18 0.98 1.31 1.57 -
P/RPS 1.25 1.36 1.23 1.27 0.96 1.20 1.41 -1.98%
P/EPS 4.52 8.35 7.91 11.35 8.45 3.42 12.66 -15.75%
EY 22.14 11.97 12.64 8.81 11.84 29.21 7.90 18.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.46 0.42 0.33 0.45 0.60 -1.73%

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