[BREM] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 33.9%
YoY- 141.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 128,875 194,073 184,632 155,436 77,846 83,238 101,109 4.12%
PBT 28,137 37,932 28,137 24,931 -22,939 16,568 22,031 4.15%
Tax -8,086 -9,986 -11,225 -11,374 -9,689 -8,413 -13,213 -7.85%
NP 20,051 27,946 16,912 13,557 -32,628 8,155 8,818 14.66%
-
NP to SH 13,639 21,912 16,912 13,557 -32,628 8,155 8,818 7.53%
-
Tax Rate 28.74% 26.33% 39.89% 45.62% - 50.78% 59.97% -
Total Cost 108,824 166,127 167,720 141,879 110,474 75,083 92,291 2.78%
-
Net Worth 319,599 313,680 255,485 247,215 233,788 252,731 251,529 4.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,684 9,469 7,983 5,903 3,664 - - -
Div Payout % 71.01% 43.22% 47.21% 43.55% 0.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 319,599 313,680 255,485 247,215 233,788 252,731 251,529 4.07%
NOSH 121,060 118,370 99,798 73,795 73,288 73,468 72,278 8.97%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.56% 14.40% 9.16% 8.72% -41.91% 9.80% 8.72% -
ROE 4.27% 6.99% 6.62% 5.48% -13.96% 3.23% 3.51% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 106.46 163.95 185.00 210.63 106.22 113.30 139.89 -4.44%
EPS 11.20 18.50 17.00 14.60 -44.50 11.10 12.20 -1.41%
DPS 8.00 8.00 8.00 8.00 5.00 0.00 0.00 -
NAPS 2.64 2.65 2.56 3.35 3.19 3.44 3.48 -4.49%
Adjusted Per Share Value based on latest NOSH - 75,162
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 37.30 56.18 53.44 44.99 22.53 24.09 29.27 4.12%
EPS 3.95 6.34 4.90 3.92 -9.44 2.36 2.55 7.56%
DPS 2.80 2.74 2.31 1.71 1.06 0.00 0.00 -
NAPS 0.9251 0.908 0.7395 0.7156 0.6767 0.7316 0.7281 4.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.35 1.28 0.98 1.78 0.95 1.57 1.36 -
P/RPS 1.27 0.78 0.53 0.85 0.89 1.39 0.97 4.59%
P/EPS 11.98 6.91 5.78 9.69 -2.13 14.14 11.15 1.20%
EY 8.35 14.46 17.29 10.32 -46.86 7.07 8.97 -1.18%
DY 5.93 6.25 8.16 4.49 5.26 0.00 0.00 -
P/NAPS 0.51 0.48 0.38 0.53 0.30 0.46 0.39 4.57%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 07/06/06 30/05/05 28/05/04 30/05/03 01/07/02 28/05/01 -
Price 1.38 1.13 0.95 1.49 0.96 1.73 1.30 -
P/RPS 1.30 0.69 0.51 0.71 0.90 1.53 0.93 5.73%
P/EPS 12.25 6.10 5.61 8.11 -2.16 15.59 10.66 2.34%
EY 8.16 16.38 17.84 12.33 -46.38 6.42 9.38 -2.29%
DY 5.80 7.08 8.42 5.37 5.21 0.00 0.00 -
P/NAPS 0.52 0.43 0.37 0.44 0.30 0.50 0.37 5.83%

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