[BREM] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -803.34%
YoY- -500.1%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 194,073 184,632 155,436 77,846 83,238 101,109 110,034 9.91%
PBT 37,932 28,137 24,931 -22,939 16,568 22,031 24,310 7.69%
Tax -9,986 -11,225 -11,374 -9,689 -8,413 -13,213 -12,504 -3.67%
NP 27,946 16,912 13,557 -32,628 8,155 8,818 11,806 15.43%
-
NP to SH 21,912 16,912 13,557 -32,628 8,155 8,818 11,806 10.85%
-
Tax Rate 26.33% 39.89% 45.62% - 50.78% 59.97% 51.44% -
Total Cost 166,127 167,720 141,879 110,474 75,083 92,291 98,228 9.14%
-
Net Worth 313,680 255,485 247,215 233,788 252,731 251,529 224,907 5.69%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,469 7,983 5,903 3,664 - - - -
Div Payout % 43.22% 47.21% 43.55% 0.00% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 313,680 255,485 247,215 233,788 252,731 251,529 224,907 5.69%
NOSH 118,370 99,798 73,795 73,288 73,468 72,278 65,955 10.23%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.40% 9.16% 8.72% -41.91% 9.80% 8.72% 10.73% -
ROE 6.99% 6.62% 5.48% -13.96% 3.23% 3.51% 5.25% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 163.95 185.00 210.63 106.22 113.30 139.89 166.83 -0.28%
EPS 18.50 17.00 14.60 -44.50 11.10 12.20 17.90 0.55%
DPS 8.00 8.00 8.00 5.00 0.00 0.00 0.00 -
NAPS 2.65 2.56 3.35 3.19 3.44 3.48 3.41 -4.11%
Adjusted Per Share Value based on latest NOSH - 72,892
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 56.18 53.44 44.99 22.53 24.09 29.27 31.85 9.91%
EPS 6.34 4.90 3.92 -9.44 2.36 2.55 3.42 10.82%
DPS 2.74 2.31 1.71 1.06 0.00 0.00 0.00 -
NAPS 0.908 0.7395 0.7156 0.6767 0.7316 0.7281 0.651 5.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.28 0.98 1.78 0.95 1.57 1.36 2.85 -
P/RPS 0.78 0.53 0.85 0.89 1.39 0.97 1.71 -12.25%
P/EPS 6.91 5.78 9.69 -2.13 14.14 11.15 15.92 -12.98%
EY 14.46 17.29 10.32 -46.86 7.07 8.97 6.28 14.90%
DY 6.25 8.16 4.49 5.26 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.53 0.30 0.46 0.39 0.84 -8.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 30/05/05 28/05/04 30/05/03 01/07/02 28/05/01 30/05/00 -
Price 1.13 0.95 1.49 0.96 1.73 1.30 2.88 -
P/RPS 0.69 0.51 0.71 0.90 1.53 0.93 1.73 -14.19%
P/EPS 6.10 5.61 8.11 -2.16 15.59 10.66 16.09 -14.91%
EY 16.38 17.84 12.33 -46.38 6.42 9.38 6.22 17.50%
DY 7.08 8.42 5.37 5.21 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.44 0.30 0.50 0.37 0.84 -10.55%

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