[BREM] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	146,903	106,428	106,837	114,890	129,528	128,875	194,073	-4.53%
YoY %	38.03%	-0.38%	-7.01%	-11.30%	0.51%	-33.59%	-	-
Horiz. %	75.69%	54.84%	55.05%	59.20%	66.74%	66.41%	100.00%	-
PBT	56,937	61,423	22,095	23,388	48,247	28,137	37,932	6.99%
YoY %	-7.30%	178.00%	-5.53%	-51.52%	71.47%	-25.82%	-	-
Horiz. %	150.10%	161.93%	58.25%	61.66%	127.19%	74.18%	100.00%	-
Tax	-12,582	-9,638	-4,815	-5,552	-4,830	-8,086	-9,986	3.92%
YoY %	-30.55%	-100.17%	13.27%	-14.95%	40.27%	19.03%	-	-
Horiz. %	126.00%	96.52%	48.22%	55.60%	48.37%	80.97%	100.00%	-
NP	44,355	51,785	17,280	17,836	43,417	20,051	27,946	7.99%
YoY %	-14.35%	199.68%	-3.12%	-58.92%	116.53%	-28.25%	-	-
Horiz. %	158.72%	185.30%	61.83%	63.82%	155.36%	71.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,065	43,213	11,746	13,477	37,385	13,639	21,912	7.62%
YoY %	-21.17%	267.90%	-12.84%	-63.95%	174.10%	-37.76%	-	-
Horiz. %	155.46%	197.21%	53.61%	61.51%	170.61%	62.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.10%	15.69%	21.79%	23.74%	10.01%	28.74%	26.33%	-
YoY %	40.85%	-27.99%	-8.21%	137.16%	-65.17%	9.15%	-	-
Horiz. %	83.93%	59.59%	82.76%	90.16%	38.02%	109.15%	100.00%	-
Total Cost	102,548	54,643	89,557	97,054	86,111	108,824	166,127	-7.71%
YoY %	87.67%	-38.99%	-7.72%	12.71%	-20.87%	-34.49%	-	-
Horiz. %	61.73%	32.89%	53.91%	58.42%	51.83%	65.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,322	426,044	358,962	364,779	350,916	319,599	313,680	6.20%
YoY %	5.70%	18.69%	-1.59%	3.95%	9.80%	1.89%	-	-
Horiz. %	143.56%	135.82%	114.44%	116.29%	111.87%	101.89%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	9,970	6,762	6,387	6,141	12,356	9,684	9,469	0.86%
YoY %	47.44%	5.87%	4.01%	-50.30%	27.59%	2.27%	-	-
Horiz. %	105.29%	71.41%	67.45%	64.85%	130.49%	102.27%	100.00%	-
Div Payout %	29.27%	15.65%	54.38%	45.57%	33.05%	71.01%	43.22%	-
YoY %	87.03%	-71.22%	19.33%	37.88%	-53.46%	64.30%	-	-
Horiz. %	67.72%	36.21%	125.82%	105.44%	76.47%	164.30%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	450,322	426,044	358,962	364,779	350,916	319,599	313,680	6.20%
YoY %	5.70%	18.69%	-1.59%	3.95%	9.80%	1.89%	-	-
Horiz. %	143.56%	135.82%	114.44%	116.29%	111.87%	101.89%	100.00%	-
NOSH	166,170	135,252	127,744	122,821	123,562	121,060	118,370	5.81%
YoY %	22.86%	5.88%	4.01%	-0.60%	2.07%	2.27%	-	-
Horiz. %	140.38%	114.26%	107.92%	103.76%	104.39%	102.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	30.19%	48.66%	16.17%	15.52%	33.52%	15.56%	14.40%	-
YoY %	-37.96%	200.93%	4.19%	-53.70%	115.42%	8.06%	-	-
Horiz. %	209.65%	337.92%	112.29%	107.78%	232.78%	108.06%	100.00%	-
ROE	7.56%	10.14%	3.27%	3.69%	10.65%	4.27%	6.99%	-
YoY %	-25.44%	210.09%	-11.38%	-65.35%	149.41%	-38.91%	-	-
Horiz. %	108.15%	145.06%	46.78%	52.79%	152.36%	61.09%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	88.40	78.69	83.63	93.54	104.83	106.46	163.95	-9.77%
YoY %	12.34%	-5.91%	-10.59%	-10.77%	-1.53%	-35.07%	-	-
Horiz. %	53.92%	48.00%	51.01%	57.05%	63.94%	64.93%	100.00%	-
EPS	20.50	25.70	9.20	11.00	30.30	11.20	18.50	1.72%
YoY %	-20.23%	179.35%	-16.36%	-63.70%	170.54%	-39.46%	-	-
Horiz. %	110.81%	138.92%	49.73%	59.46%	163.78%	60.54%	100.00%	-
DPS	6.00	5.00	5.00	5.00	10.00	8.00	8.00	-4.67%
YoY %	20.00%	0.00%	0.00%	-50.00%	25.00%	0.00%	-	-
Horiz. %	75.00%	62.50%	62.50%	62.50%	125.00%	100.00%	100.00%	-
NAPS	2.71	3.15	2.81	2.97	2.84	2.64	2.65	0.37%
YoY %	-13.97%	12.10%	-5.39%	4.58%	7.58%	-0.38%	-	-
Horiz. %	102.26%	118.87%	106.04%	112.08%	107.17%	99.62%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 123,374
RPS	42.52	30.81	30.92	33.26	37.49	37.30	56.18	-4.53%
YoY %	38.01%	-0.36%	-7.04%	-11.28%	0.51%	-33.61%	-	-
Horiz. %	75.69%	54.84%	55.04%	59.20%	66.73%	66.39%	100.00%	-
EPS	9.86	12.51	3.40	3.90	10.82	3.95	6.34	7.63%
YoY %	-21.18%	267.94%	-12.82%	-63.96%	173.92%	-37.70%	-	-
Horiz. %	155.52%	197.32%	53.63%	61.51%	170.66%	62.30%	100.00%	-
DPS	2.89	1.96	1.85	1.78	3.58	2.80	2.74	0.89%
YoY %	47.45%	5.95%	3.93%	-50.28%	27.86%	2.19%	-	-
Horiz. %	105.47%	71.53%	67.52%	64.96%	130.66%	102.19%	100.00%	-
NAPS	1.3035	1.2332	1.039	1.0559	1.0158	0.9251	0.908	6.20%
YoY %	5.70%	18.69%	-1.60%	3.95%	9.80%	1.88%	-	-
Horiz. %	143.56%	135.81%	114.43%	116.29%	111.87%	101.88%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.22	1.30	1.16	0.96	1.35	1.35	1.28	-
P/RPS	1.38	1.65	1.39	1.03	1.29	1.27	0.78	9.96%
YoY %	-16.36%	18.71%	34.95%	-20.16%	1.57%	62.82%	-	-
Horiz. %	176.92%	211.54%	178.21%	132.05%	165.38%	162.82%	100.00%	-
P/EPS	5.95	4.07	12.62	8.75	4.46	11.98	6.91	-2.45%
YoY %	46.19%	-67.75%	44.23%	96.19%	-62.77%	73.37%	-	-
Horiz. %	86.11%	58.90%	182.63%	126.63%	64.54%	173.37%	100.00%	-
EY	16.80	24.58	7.93	11.43	22.41	8.35	14.46	2.52%
YoY %	-31.65%	209.96%	-30.62%	-49.00%	168.38%	-42.25%	-	-
Horiz. %	116.18%	169.99%	54.84%	79.05%	154.98%	57.75%	100.00%	-
DY	4.92	3.85	4.31	5.21	7.41	5.93	6.25	-3.90%
YoY %	27.79%	-10.67%	-17.27%	-29.69%	24.96%	-5.12%	-	-
Horiz. %	78.72%	61.60%	68.96%	83.36%	118.56%	94.88%	100.00%	-
P/NAPS	0.45	0.41	0.41	0.32	0.48	0.51	0.48	-1.06%
YoY %	9.76%	0.00%	28.12%	-33.33%	-5.88%	6.25%	-	-
Horiz. %	93.75%	85.42%	85.42%	66.67%	100.00%	106.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	30/05/11	26/05/10	19/05/09	29/05/08	30/05/07	07/06/06	-
Price	1.20	1.56	1.12	1.25	1.27	1.38	1.13	-
P/RPS	1.36	1.98	1.34	1.34	1.21	1.30	0.69	11.96%
YoY %	-31.31%	47.76%	0.00%	10.74%	-6.92%	88.41%	-	-
Horiz. %	197.10%	286.96%	194.20%	194.20%	175.36%	188.41%	100.00%	-
P/EPS	5.85	4.88	12.18	11.39	4.20	12.25	6.10	-0.69%
YoY %	19.88%	-59.93%	6.94%	171.19%	-65.71%	100.82%	-	-
Horiz. %	95.90%	80.00%	199.67%	186.72%	68.85%	200.82%	100.00%	-
EY	17.08	20.48	8.21	8.78	23.82	8.16	16.38	0.69%
YoY %	-16.60%	149.45%	-6.49%	-63.14%	191.91%	-50.18%	-	-
Horiz. %	104.27%	125.03%	50.12%	53.60%	145.42%	49.82%	100.00%	-
DY	5.00	3.21	4.46	4.00	7.87	5.80	7.08	-5.62%
YoY %	55.76%	-28.03%	11.50%	-49.17%	35.69%	-18.08%	-	-
Horiz. %	70.62%	45.34%	62.99%	56.50%	111.16%	81.92%	100.00%	-
P/NAPS	0.44	0.50	0.40	0.42	0.45	0.52	0.43	0.38%
YoY %	-12.00%	25.00%	-4.76%	-6.67%	-13.46%	20.93%	-	-
Horiz. %	102.33%	116.28%	93.02%	97.67%	104.65%	120.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos