[BREM] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -8.5%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 134,605 146,903 106,428 106,837 114,890 129,528 128,875 0.72%
PBT 49,007 56,937 61,423 22,095 23,388 48,247 28,137 9.67%
Tax -15,268 -12,582 -9,638 -4,815 -5,552 -4,830 -8,086 11.16%
NP 33,739 44,355 51,785 17,280 17,836 43,417 20,051 9.05%
-
NP to SH 22,443 34,065 43,213 11,746 13,477 37,385 13,639 8.64%
-
Tax Rate 31.15% 22.10% 15.69% 21.79% 23.74% 10.01% 28.74% -
Total Cost 100,866 102,548 54,643 89,557 97,054 86,111 108,824 -1.25%
-
Net Worth 469,262 450,322 426,044 358,962 364,779 350,916 319,599 6.60%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,201 9,970 6,762 6,387 6,141 12,356 9,684 0.86%
Div Payout % 45.45% 29.27% 15.65% 54.38% 45.57% 33.05% 71.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 469,262 450,322 426,044 358,962 364,779 350,916 319,599 6.60%
NOSH 170,022 166,170 135,252 127,744 122,821 123,562 121,060 5.81%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 25.07% 30.19% 48.66% 16.17% 15.52% 33.52% 15.56% -
ROE 4.78% 7.56% 10.14% 3.27% 3.69% 10.65% 4.27% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 79.17 88.40 78.69 83.63 93.54 104.83 106.46 -4.81%
EPS 13.20 20.50 25.70 9.20 11.00 30.30 11.20 2.77%
DPS 6.00 6.00 5.00 5.00 5.00 10.00 8.00 -4.67%
NAPS 2.76 2.71 3.15 2.81 2.97 2.84 2.64 0.74%
Adjusted Per Share Value based on latest NOSH - 139,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 38.96 42.52 30.81 30.92 33.26 37.49 37.30 0.72%
EPS 6.50 9.86 12.51 3.40 3.90 10.82 3.95 8.64%
DPS 2.95 2.89 1.96 1.85 1.78 3.58 2.80 0.87%
NAPS 1.3583 1.3035 1.2332 1.039 1.0559 1.0158 0.9251 6.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.12 1.22 1.30 1.16 0.96 1.35 1.35 -
P/RPS 1.41 1.38 1.65 1.39 1.03 1.29 1.27 1.75%
P/EPS 8.48 5.95 4.07 12.62 8.75 4.46 11.98 -5.59%
EY 11.79 16.80 24.58 7.93 11.43 22.41 8.35 5.91%
DY 5.36 4.92 3.85 4.31 5.21 7.41 5.93 -1.66%
P/NAPS 0.41 0.45 0.41 0.41 0.32 0.48 0.51 -3.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 30/05/11 26/05/10 19/05/09 29/05/08 30/05/07 -
Price 1.23 1.20 1.56 1.12 1.25 1.27 1.38 -
P/RPS 1.55 1.36 1.98 1.34 1.34 1.21 1.30 2.97%
P/EPS 9.32 5.85 4.88 12.18 11.39 4.20 12.25 -4.44%
EY 10.73 17.08 20.48 8.21 8.78 23.82 8.16 4.66%
DY 4.88 5.00 3.21 4.46 4.00 7.87 5.80 -2.83%
P/NAPS 0.45 0.44 0.50 0.40 0.42 0.45 0.52 -2.37%

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