[BREM] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 110.65%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 92,232 52,304 84,667 54,346 55,852 64,129 48,896 11.14%
PBT 34,272 20,060 23,512 15,787 12,458 11,792 38,340 -1.85%
Tax -10,248 -5,195 -6,294 -3,405 -3,067 -2,973 -5,655 10.40%
NP 24,024 14,865 17,218 12,382 9,391 8,819 32,685 -4.99%
-
NP to SH 16,954 10,320 11,232 8,546 6,538 6,584 29,101 -8.60%
-
Tax Rate 29.90% 25.90% 26.77% 21.57% 24.62% 25.21% 14.75% -
Total Cost 68,208 37,439 67,449 41,964 46,461 55,310 16,211 27.03%
-
Net Worth 335,821 492,910 397,939 389,317 375,329 372,679 353,897 -0.86%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 335,821 492,910 397,939 389,317 375,329 372,679 353,897 -0.86%
NOSH 167,910 170,557 132,646 135,650 121,074 124,226 123,309 5.27%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.05% 28.42% 20.34% 22.78% 16.81% 13.75% 66.85% -
ROE 5.05% 2.09% 2.82% 2.20% 1.74% 1.77% 8.22% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.93 30.67 63.83 40.06 46.13 51.62 39.65 5.57%
EPS 10.10 6.10 8.40 6.30 5.40 5.30 23.60 -13.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.89 3.00 2.87 3.10 3.00 2.87 -5.83%
Adjusted Per Share Value based on latest NOSH - 136,030
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.70 15.14 24.51 15.73 16.17 18.56 14.15 11.15%
EPS 4.91 2.99 3.25 2.47 1.89 1.91 8.42 -8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9721 1.4268 1.1519 1.1269 1.0864 1.0788 1.0244 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.22 1.18 1.46 1.21 1.22 1.35 1.40 -
P/RPS 2.22 3.85 2.29 3.02 2.64 2.62 3.53 -7.43%
P/EPS 12.08 19.50 17.24 19.21 22.59 25.47 5.93 12.57%
EY 8.28 5.13 5.80 5.21 4.43 3.93 16.86 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.49 0.42 0.39 0.45 0.49 3.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 17/11/11 09/12/10 30/11/09 27/11/08 26/11/07 -
Price 1.22 1.11 1.32 1.19 1.13 0.97 1.35 -
P/RPS 2.22 3.62 2.07 2.97 2.45 1.88 3.40 -6.85%
P/EPS 12.08 18.34 15.59 18.89 20.93 18.30 5.72 13.25%
EY 8.28 5.45 6.41 5.29 4.78 5.46 17.48 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.44 0.41 0.36 0.32 0.47 4.43%

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