[BREM] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -88.22%
YoY- 25.46%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 29,084 35,673 31,704 36,399 25,714 27,299 32,032 -1.59%
PBT 14,971 12,912 10,723 9,443 7,443 6,595 5,308 18.85%
Tax -1,253 -4,458 -2,791 -2,584 -1,685 -1,639 -1,381 -1.60%
NP 13,718 8,454 7,932 6,859 5,758 4,956 3,927 23.16%
-
NP to SH 7,392 5,751 5,704 5,090 4,057 3,524 3,003 16.19%
-
Tax Rate 8.37% 34.53% 26.03% 27.36% 22.64% 24.85% 26.02% -
Total Cost 15,366 27,219 23,772 29,540 19,956 22,343 28,105 -9.56%
-
Net Worth 488,880 466,845 499,532 427,351 382,710 371,842 361,611 5.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 488,880 466,845 499,532 427,351 382,710 371,842 361,611 5.15%
NOSH 167,999 169,147 172,848 132,717 135,233 121,517 125,124 5.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 47.17% 23.70% 25.02% 18.84% 22.39% 18.15% 12.26% -
ROE 1.51% 1.23% 1.14% 1.19% 1.06% 0.95% 0.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.31 21.09 18.34 27.43 19.01 22.47 25.60 -6.31%
EPS 4.40 3.40 3.30 3.80 3.00 2.90 2.40 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.76 2.89 3.22 2.83 3.06 2.89 0.11%
Adjusted Per Share Value based on latest NOSH - 132,717
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.42 10.33 9.18 10.54 7.44 7.90 9.27 -1.58%
EPS 2.14 1.66 1.65 1.47 1.17 1.02 0.87 16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4151 1.3513 1.4459 1.237 1.1078 1.0763 1.0467 5.15%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.07 1.18 1.19 1.51 1.15 1.24 1.21 -
P/RPS 11.96 5.60 6.49 5.51 6.05 5.52 4.73 16.71%
P/EPS 47.05 34.71 36.06 39.37 38.33 42.76 50.42 -1.14%
EY 2.13 2.88 2.77 2.54 2.61 2.34 1.98 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.43 0.41 0.47 0.41 0.41 0.42 9.14%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 -
Price 2.52 1.15 1.19 1.46 1.21 1.18 1.18 -
P/RPS 14.56 5.45 6.49 5.32 6.36 5.25 4.61 21.11%
P/EPS 57.27 33.82 36.06 38.07 40.33 40.69 49.17 2.57%
EY 1.75 2.96 2.77 2.63 2.48 2.46 2.03 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.42 0.41 0.45 0.43 0.39 0.41 13.35%

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