[BREM] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -1.61%
YoY- 29.56%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 114,890 129,528 128,875 194,073 184,632 155,436 77,846 6.69%
PBT 23,388 48,247 28,137 37,932 28,137 24,931 -22,939 -
Tax -5,552 -4,830 -8,086 -9,986 -11,225 -11,374 -9,689 -8.85%
NP 17,836 43,417 20,051 27,946 16,912 13,557 -32,628 -
-
NP to SH 13,477 37,385 13,639 21,912 16,912 13,557 -32,628 -
-
Tax Rate 23.74% 10.01% 28.74% 26.33% 39.89% 45.62% - -
Total Cost 97,054 86,111 108,824 166,127 167,720 141,879 110,474 -2.13%
-
Net Worth 364,779 350,916 319,599 313,680 255,485 247,215 233,788 7.68%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 6,141 12,356 9,684 9,469 7,983 5,903 3,664 8.97%
Div Payout % 45.57% 33.05% 71.01% 43.22% 47.21% 43.55% 0.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 364,779 350,916 319,599 313,680 255,485 247,215 233,788 7.68%
NOSH 122,821 123,562 121,060 118,370 99,798 73,795 73,288 8.97%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.52% 33.52% 15.56% 14.40% 9.16% 8.72% -41.91% -
ROE 3.69% 10.65% 4.27% 6.99% 6.62% 5.48% -13.96% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.54 104.83 106.46 163.95 185.00 210.63 106.22 -2.09%
EPS 11.00 30.30 11.20 18.50 17.00 14.60 -44.50 -
DPS 5.00 10.00 8.00 8.00 8.00 8.00 5.00 0.00%
NAPS 2.97 2.84 2.64 2.65 2.56 3.35 3.19 -1.18%
Adjusted Per Share Value based on latest NOSH - 121,076
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 33.26 37.49 37.30 56.18 53.44 44.99 22.53 6.70%
EPS 3.90 10.82 3.95 6.34 4.90 3.92 -9.44 -
DPS 1.78 3.58 2.80 2.74 2.31 1.71 1.06 9.01%
NAPS 1.0559 1.0158 0.9251 0.908 0.7395 0.7156 0.6767 7.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.96 1.35 1.35 1.28 0.98 1.78 0.95 -
P/RPS 1.03 1.29 1.27 0.78 0.53 0.85 0.89 2.46%
P/EPS 8.75 4.46 11.98 6.91 5.78 9.69 -2.13 -
EY 11.43 22.41 8.35 14.46 17.29 10.32 -46.86 -
DY 5.21 7.41 5.93 6.25 8.16 4.49 5.26 -0.15%
P/NAPS 0.32 0.48 0.51 0.48 0.38 0.53 0.30 1.08%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 29/05/08 30/05/07 07/06/06 30/05/05 28/05/04 30/05/03 -
Price 1.25 1.27 1.38 1.13 0.95 1.49 0.96 -
P/RPS 1.34 1.21 1.30 0.69 0.51 0.71 0.90 6.85%
P/EPS 11.39 4.20 12.25 6.10 5.61 8.11 -2.16 -
EY 8.78 23.82 8.16 16.38 17.84 12.33 -46.38 -
DY 4.00 7.87 5.80 7.08 8.42 5.37 5.21 -4.30%
P/NAPS 0.42 0.45 0.52 0.43 0.37 0.44 0.30 5.76%

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