[BREM] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.26%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 97,184 112,924 110,976 86,141 95,243 100,962 100,895 -0.62%
PBT 45,682 36,157 31,264 16,958 18,826 48,802 23,114 12.01%
Tax -11,035 -9,497 -7,200 -3,898 -4,694 -8,440 -6,139 10.25%
NP 34,647 26,660 24,064 13,060 14,132 40,362 16,975 12.61%
-
NP to SH 26,874 18,346 17,235 9,628 10,795 35,446 11,217 15.66%
-
Tax Rate 24.16% 26.27% 23.03% 22.99% 24.93% 17.29% 26.56% -
Total Cost 62,537 86,264 86,912 73,081 81,111 60,600 83,920 -4.77%
-
Net Worth 302,448 332,209 396,269 350,557 368,518 355,695 317,211 -0.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 302,448 332,209 396,269 350,557 368,518 355,695 317,211 -0.79%
NOSH 151,224 166,104 135,708 123,435 124,080 123,505 120,612 3.83%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 35.65% 23.61% 21.68% 15.16% 14.84% 39.98% 16.82% -
ROE 8.89% 5.52% 4.35% 2.75% 2.93% 9.97% 3.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.26 67.98 81.78 69.79 76.76 81.75 83.65 -4.29%
EPS 17.80 11.10 12.70 7.80 8.70 28.70 9.30 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.92 2.84 2.97 2.88 2.63 -4.45%
Adjusted Per Share Value based on latest NOSH - 128,749
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.13 32.69 32.12 24.93 27.57 29.22 29.20 -0.61%
EPS 7.78 5.31 4.99 2.79 3.12 10.26 3.25 15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8755 0.9616 1.147 1.0147 1.0667 1.0296 0.9182 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.22 1.23 1.13 0.98 1.37 1.21 -
P/RPS 1.71 1.79 1.50 1.62 1.28 1.68 1.45 2.78%
P/EPS 6.19 11.05 9.69 14.49 11.26 4.77 13.01 -11.63%
EY 16.16 9.05 10.33 6.90 8.88 20.95 7.69 13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.42 0.40 0.33 0.48 0.46 3.02%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 22/02/08 26/02/07 -
Price 1.07 1.23 1.34 1.18 0.98 1.31 1.57 -
P/RPS 1.66 1.81 1.64 1.69 1.28 1.60 1.88 -2.05%
P/EPS 6.02 11.14 10.55 15.13 11.26 4.56 16.88 -15.77%
EY 16.61 8.98 9.48 6.61 8.88 21.91 5.92 18.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.46 0.42 0.33 0.45 0.60 -1.73%

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