[BREM] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 120.67%
YoY- 31.43%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 61,914 92,232 52,304 84,667 54,346 55,852 64,129 -0.58%
PBT 51,955 34,272 20,060 23,512 15,787 12,458 11,792 28.02%
Tax -8,225 -10,248 -5,195 -6,294 -3,405 -3,067 -2,973 18.47%
NP 43,730 24,024 14,865 17,218 12,382 9,391 8,819 30.56%
-
NP to SH 29,771 16,954 10,320 11,232 8,546 6,538 6,584 28.57%
-
Tax Rate 15.83% 29.90% 25.90% 26.77% 21.57% 24.62% 25.21% -
Total Cost 18,184 68,208 37,439 67,449 41,964 46,461 55,310 -16.91%
-
Net Worth 511,321 335,821 492,910 397,939 389,317 375,329 372,679 5.41%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 511,321 335,821 492,910 397,939 389,317 375,329 372,679 5.41%
NOSH 168,197 167,910 170,557 132,646 135,650 121,074 124,226 5.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 70.63% 26.05% 28.42% 20.34% 22.78% 16.81% 13.75% -
ROE 5.82% 5.05% 2.09% 2.82% 2.20% 1.74% 1.77% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.81 54.93 30.67 63.83 40.06 46.13 51.62 -5.47%
EPS 17.70 10.10 6.10 8.40 6.30 5.40 5.30 22.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.00 2.89 3.00 2.87 3.10 3.00 0.22%
Adjusted Per Share Value based on latest NOSH - 132,581
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.92 26.70 15.14 24.51 15.73 16.17 18.56 -0.58%
EPS 8.62 4.91 2.99 3.25 2.47 1.89 1.91 28.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4801 0.9721 1.4268 1.1519 1.1269 1.0864 1.0788 5.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.63 1.22 1.18 1.46 1.21 1.22 1.35 -
P/RPS 7.14 2.22 3.85 2.29 3.02 2.64 2.62 18.17%
P/EPS 14.86 12.08 19.50 17.24 19.21 22.59 25.47 -8.58%
EY 6.73 8.28 5.13 5.80 5.21 4.43 3.93 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.41 0.49 0.42 0.39 0.45 11.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 28/11/13 28/11/12 17/11/11 09/12/10 30/11/09 27/11/08 -
Price 2.42 1.22 1.11 1.32 1.19 1.13 0.97 -
P/RPS 6.57 2.22 3.62 2.07 2.97 2.45 1.88 23.17%
P/EPS 13.67 12.08 18.34 15.59 18.89 20.93 18.30 -4.74%
EY 7.31 8.28 5.45 6.41 5.29 4.78 5.46 4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.61 0.38 0.44 0.41 0.36 0.32 16.49%

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