[BREM] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 34.45%
YoY- 79.01%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 150,662 129,578 150,565 147,968 114,854 126,990 134,616 1.89%
PBT 65,980 60,909 48,209 41,685 22,610 25,101 65,069 0.23%
Tax -18,856 -14,713 -12,662 -9,600 -5,197 -6,258 -11,253 8.97%
NP 47,124 46,196 35,546 32,085 17,413 18,842 53,816 -2.18%
-
NP to SH 34,554 35,832 24,461 22,980 12,837 14,393 47,261 -5.08%
-
Tax Rate 28.58% 24.16% 26.26% 23.03% 22.99% 24.93% 17.29% -
Total Cost 103,538 83,382 115,018 115,882 97,441 108,148 80,800 4.21%
-
Net Worth 471,199 302,448 332,209 396,269 350,557 368,518 355,695 4.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 471,199 302,448 332,209 396,269 350,557 368,518 355,695 4.79%
NOSH 168,285 151,224 166,104 135,708 123,435 124,080 123,505 5.28%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 31.28% 35.65% 23.61% 21.68% 15.16% 14.84% 39.98% -
ROE 7.33% 11.85% 7.36% 5.80% 3.66% 3.91% 13.29% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 89.53 85.69 90.64 109.03 93.05 102.35 109.00 -3.22%
EPS 20.53 23.73 14.80 16.93 10.40 11.60 38.27 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.00 2.00 2.92 2.84 2.97 2.88 -0.46%
Adjusted Per Share Value based on latest NOSH - 135,765
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.61 37.51 43.58 42.83 33.25 36.76 38.97 1.89%
EPS 10.00 10.37 7.08 6.65 3.72 4.17 13.68 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3639 0.8755 0.9616 1.147 1.0147 1.0667 1.0296 4.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.00 1.10 1.22 1.23 1.13 0.98 1.37 -
P/RPS 2.23 1.28 1.35 1.13 1.21 0.96 1.26 9.97%
P/EPS 9.74 4.64 8.28 7.26 10.87 8.45 3.58 18.13%
EY 10.27 21.54 12.07 13.77 9.20 11.84 27.93 -15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.61 0.42 0.40 0.33 0.48 6.73%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 22/02/08 -
Price 2.04 1.07 1.23 1.34 1.18 0.98 1.31 -
P/RPS 2.28 1.25 1.36 1.23 1.27 0.96 1.20 11.27%
P/EPS 9.94 4.52 8.35 7.91 11.35 8.45 3.42 19.44%
EY 10.07 22.14 11.97 12.64 8.81 11.84 29.21 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.62 0.46 0.42 0.33 0.45 8.38%

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