[BREM] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 85.53%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 52,304 84,667 54,346 55,852 64,129 48,896 71,360 -5.04%
PBT 20,060 23,512 15,787 12,458 11,792 38,340 18,055 1.76%
Tax -5,195 -6,294 -3,405 -3,067 -2,973 -5,655 -4,912 0.93%
NP 14,865 17,218 12,382 9,391 8,819 32,685 13,143 2.07%
-
NP to SH 10,320 11,232 8,546 6,538 6,584 29,101 9,429 1.51%
-
Tax Rate 25.90% 26.77% 21.57% 24.62% 25.21% 14.75% 27.21% -
Total Cost 37,439 67,449 41,964 46,461 55,310 16,211 58,217 -7.08%
-
Net Worth 492,910 397,939 389,317 375,329 372,679 353,897 327,031 7.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 492,910 397,939 389,317 375,329 372,679 353,897 327,031 7.07%
NOSH 170,557 132,646 135,650 121,074 124,226 123,309 119,354 6.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.42% 20.34% 22.78% 16.81% 13.75% 66.85% 18.42% -
ROE 2.09% 2.82% 2.20% 1.74% 1.77% 8.22% 2.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.67 63.83 40.06 46.13 51.62 39.65 59.79 -10.52%
EPS 6.10 8.40 6.30 5.40 5.30 23.60 7.90 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 3.00 2.87 3.10 3.00 2.87 2.74 0.89%
Adjusted Per Share Value based on latest NOSH - 120,560
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.14 24.51 15.73 16.17 18.56 14.15 20.66 -5.04%
EPS 2.99 3.25 2.47 1.89 1.91 8.42 2.73 1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4268 1.1519 1.1269 1.0864 1.0788 1.0244 0.9466 7.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.46 1.21 1.22 1.35 1.40 1.25 -
P/RPS 3.85 2.29 3.02 2.64 2.62 3.53 2.09 10.70%
P/EPS 19.50 17.24 19.21 22.59 25.47 5.93 15.82 3.54%
EY 5.13 5.80 5.21 4.43 3.93 16.86 6.32 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.42 0.39 0.45 0.49 0.46 -1.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 09/12/10 30/11/09 27/11/08 26/11/07 30/11/06 -
Price 1.11 1.32 1.19 1.13 0.97 1.35 1.21 -
P/RPS 3.62 2.07 2.97 2.45 1.88 3.40 2.02 10.20%
P/EPS 18.34 15.59 18.89 20.93 18.30 5.72 15.32 3.04%
EY 5.45 6.41 5.29 4.78 5.46 17.48 6.53 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.41 0.36 0.32 0.47 0.44 -2.41%

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