[BREM] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 101.67%
YoY- 79.01%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 112,997 97,184 112,924 110,976 86,141 95,243 100,962 1.89%
PBT 49,485 45,682 36,157 31,264 16,958 18,826 48,802 0.23%
Tax -14,142 -11,035 -9,497 -7,200 -3,898 -4,694 -8,440 8.97%
NP 35,343 34,647 26,660 24,064 13,060 14,132 40,362 -2.18%
-
NP to SH 25,916 26,874 18,346 17,235 9,628 10,795 35,446 -5.08%
-
Tax Rate 28.58% 24.16% 26.27% 23.03% 22.99% 24.93% 17.29% -
Total Cost 77,654 62,537 86,264 86,912 73,081 81,111 60,600 4.21%
-
Net Worth 471,200 302,448 332,209 396,269 350,557 368,518 355,695 4.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 471,200 302,448 332,209 396,269 350,557 368,518 355,695 4.79%
NOSH 168,285 151,224 166,104 135,708 123,435 124,080 123,505 5.28%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 31.28% 35.65% 23.61% 21.68% 15.16% 14.84% 39.98% -
ROE 5.50% 8.89% 5.52% 4.35% 2.75% 2.93% 9.97% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 67.15 64.26 67.98 81.78 69.79 76.76 81.75 -3.22%
EPS 15.40 17.80 11.10 12.70 7.80 8.70 28.70 -9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.00 2.00 2.92 2.84 2.97 2.88 -0.46%
Adjusted Per Share Value based on latest NOSH - 135,765
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.71 28.13 32.69 32.12 24.93 27.57 29.22 1.89%
EPS 7.50 7.78 5.31 4.99 2.79 3.12 10.26 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3639 0.8755 0.9616 1.147 1.0147 1.0667 1.0296 4.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.00 1.10 1.22 1.23 1.13 0.98 1.37 -
P/RPS 2.98 1.71 1.79 1.50 1.62 1.28 1.68 10.01%
P/EPS 12.99 6.19 11.05 9.69 14.49 11.26 4.77 18.15%
EY 7.70 16.16 9.05 10.33 6.90 8.88 20.95 -15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.61 0.42 0.40 0.33 0.48 6.73%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 22/02/08 -
Price 2.04 1.07 1.23 1.34 1.18 0.98 1.31 -
P/RPS 3.04 1.66 1.81 1.64 1.69 1.28 1.60 11.27%
P/EPS 13.25 6.02 11.14 10.55 15.13 11.26 4.56 19.43%
EY 7.55 16.61 8.98 9.48 6.61 8.88 21.91 -16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.62 0.46 0.42 0.33 0.45 8.38%

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