[BREM] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -19.79%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 129,528 128,875 194,073 184,632 155,436 77,846 83,238 7.64%
PBT 48,247 28,137 37,932 28,137 24,931 -22,939 16,568 19.48%
Tax -4,830 -8,086 -9,986 -11,225 -11,374 -9,689 -8,413 -8.82%
NP 43,417 20,051 27,946 16,912 13,557 -32,628 8,155 32.10%
-
NP to SH 37,385 13,639 21,912 16,912 13,557 -32,628 8,155 28.85%
-
Tax Rate 10.01% 28.74% 26.33% 39.89% 45.62% - 50.78% -
Total Cost 86,111 108,824 166,127 167,720 141,879 110,474 75,083 2.30%
-
Net Worth 350,916 319,599 313,680 255,485 247,215 233,788 252,731 5.61%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 12,356 9,684 9,469 7,983 5,903 3,664 - -
Div Payout % 33.05% 71.01% 43.22% 47.21% 43.55% 0.00% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 350,916 319,599 313,680 255,485 247,215 233,788 252,731 5.61%
NOSH 123,562 121,060 118,370 99,798 73,795 73,288 73,468 9.04%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 33.52% 15.56% 14.40% 9.16% 8.72% -41.91% 9.80% -
ROE 10.65% 4.27% 6.99% 6.62% 5.48% -13.96% 3.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 104.83 106.46 163.95 185.00 210.63 106.22 113.30 -1.28%
EPS 30.30 11.20 18.50 17.00 14.60 -44.50 11.10 18.20%
DPS 10.00 8.00 8.00 8.00 8.00 5.00 0.00 -
NAPS 2.84 2.64 2.65 2.56 3.35 3.19 3.44 -3.14%
Adjusted Per Share Value based on latest NOSH - 110,785
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 37.49 37.30 56.18 53.44 44.99 22.53 24.09 7.64%
EPS 10.82 3.95 6.34 4.90 3.92 -9.44 2.36 28.86%
DPS 3.58 2.80 2.74 2.31 1.71 1.06 0.00 -
NAPS 1.0158 0.9251 0.908 0.7395 0.7156 0.6767 0.7316 5.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.35 1.35 1.28 0.98 1.78 0.95 1.57 -
P/RPS 1.29 1.27 0.78 0.53 0.85 0.89 1.39 -1.23%
P/EPS 4.46 11.98 6.91 5.78 9.69 -2.13 14.14 -17.48%
EY 22.41 8.35 14.46 17.29 10.32 -46.86 7.07 21.17%
DY 7.41 5.93 6.25 8.16 4.49 5.26 0.00 -
P/NAPS 0.48 0.51 0.48 0.38 0.53 0.30 0.46 0.71%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 07/06/06 30/05/05 28/05/04 30/05/03 01/07/02 -
Price 1.27 1.38 1.13 0.95 1.49 0.96 1.73 -
P/RPS 1.21 1.30 0.69 0.51 0.71 0.90 1.53 -3.83%
P/EPS 4.20 12.25 6.10 5.61 8.11 -2.16 15.59 -19.61%
EY 23.82 8.16 16.38 17.84 12.33 -46.38 6.42 24.39%
DY 7.87 5.80 7.08 8.42 5.37 5.21 0.00 -
P/NAPS 0.45 0.52 0.43 0.37 0.44 0.30 0.50 -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