[BREM] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 38.5%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 95,243 100,962 100,895 150,784 143,632 104,956 49,891 11.36%
PBT 18,826 48,802 23,114 27,736 27,894 21,227 10,955 9.43%
Tax -4,694 -8,440 -6,139 -7,150 -12,080 -11,102 -6,316 -4.82%
NP 14,132 40,362 16,975 20,586 15,814 10,125 4,639 20.38%
-
NP to SH 10,795 35,446 11,217 16,703 15,814 10,125 4,639 15.10%
-
Tax Rate 24.93% 17.29% 26.56% 25.78% 43.31% 52.30% 57.65% -
Total Cost 81,111 60,600 83,920 130,198 127,818 94,831 45,252 10.20%
-
Net Worth 368,518 355,695 317,211 344,646 245,117 250,190 274,658 5.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 368,518 355,695 317,211 344,646 245,117 250,190 274,658 5.01%
NOSH 124,080 123,505 120,612 117,626 98,837 73,369 73,634 9.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 14.84% 39.98% 16.82% 13.65% 11.01% 9.65% 9.30% -
ROE 2.93% 9.97% 3.54% 4.85% 6.45% 4.05% 1.69% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.76 81.75 83.65 128.19 145.32 143.05 67.75 2.10%
EPS 8.70 28.70 9.30 14.20 16.00 13.80 6.30 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.63 2.93 2.48 3.41 3.73 -3.72%
Adjusted Per Share Value based on latest NOSH - 119,051
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.57 29.22 29.20 43.65 41.58 30.38 14.44 11.37%
EPS 3.12 10.26 3.25 4.83 4.58 2.93 1.34 15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0667 1.0296 0.9182 0.9976 0.7095 0.7242 0.795 5.01%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.98 1.37 1.21 1.02 0.93 1.57 1.33 -
P/RPS 1.28 1.68 1.45 0.80 0.64 1.10 1.96 -6.84%
P/EPS 11.26 4.77 13.01 7.18 5.81 11.38 21.11 -9.93%
EY 8.88 20.95 7.69 13.92 17.20 8.79 4.74 11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.46 0.35 0.38 0.46 0.36 -1.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 22/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.98 1.31 1.57 1.18 1.01 2.08 1.03 -
P/RPS 1.28 1.60 1.88 0.92 0.70 1.45 1.52 -2.82%
P/EPS 11.26 4.56 16.88 8.31 6.31 15.07 16.35 -6.02%
EY 8.88 21.91 5.92 12.03 15.84 6.63 6.12 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.60 0.40 0.41 0.61 0.28 2.77%

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