[BREM] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	106,837	114,890	129,528	128,875	194,073	184,632	155,436	-6.05%
YoY %	-7.01%	-11.30%	0.51%	-33.59%	5.11%	18.78%	-	-
Horiz. %	68.73%	73.91%	83.33%	82.91%	124.86%	118.78%	100.00%	-
PBT	22,095	23,388	48,247	28,137	37,932	28,137	24,931	-1.99%
YoY %	-5.53%	-51.52%	71.47%	-25.82%	34.81%	12.86%	-	-
Horiz. %	88.62%	93.81%	193.52%	112.86%	152.15%	112.86%	100.00%	-
Tax	-4,815	-5,552	-4,830	-8,086	-9,986	-11,225	-11,374	-13.34%
YoY %	13.27%	-14.95%	40.27%	19.03%	11.04%	1.31%	-	-
Horiz. %	42.33%	48.81%	42.47%	71.09%	87.80%	98.69%	100.00%	-
NP	17,280	17,836	43,417	20,051	27,946	16,912	13,557	4.12%
YoY %	-3.12%	-58.92%	116.53%	-28.25%	65.24%	24.75%	-	-
Horiz. %	127.46%	131.56%	320.26%	147.90%	206.14%	124.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,746	13,477	37,385	13,639	21,912	16,912	13,557	-2.36%
YoY %	-12.84%	-63.95%	174.10%	-37.76%	29.56%	24.75%	-	-
Horiz. %	86.64%	99.41%	275.76%	100.60%	161.63%	124.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.79%	23.74%	10.01%	28.74%	26.33%	39.89%	45.62%	-
YoY %	-8.21%	137.16%	-65.17%	9.15%	-33.99%	-12.56%	-	-
Horiz. %	47.76%	52.04%	21.94%	63.00%	57.72%	87.44%	100.00%	-
Total Cost	89,557	97,054	86,111	108,824	166,127	167,720	141,879	-7.37%
YoY %	-7.72%	12.71%	-20.87%	-34.49%	-0.95%	18.21%	-	-
Horiz. %	63.12%	68.41%	60.69%	76.70%	117.09%	118.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	358,962	364,779	350,916	319,599	313,680	255,485	247,215	6.41%
YoY %	-1.59%	3.95%	9.80%	1.89%	22.78%	3.35%	-	-
Horiz. %	145.20%	147.56%	141.95%	129.28%	126.89%	103.35%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	6,387	6,141	12,356	9,684	9,469	7,983	5,903	1.32%
YoY %	4.01%	-50.30%	27.59%	2.27%	18.61%	35.24%	-	-
Horiz. %	108.20%	104.03%	209.32%	164.05%	160.41%	135.24%	100.00%	-
Div Payout %	54.38%	45.57%	33.05%	71.01%	43.22%	47.21%	43.55%	-
YoY %	19.33%	37.88%	-53.46%	64.30%	-8.45%	8.40%	-	-
Horiz. %	124.87%	104.64%	75.89%	163.05%	99.24%	108.40%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	358,962	364,779	350,916	319,599	313,680	255,485	247,215	6.41%
YoY %	-1.59%	3.95%	9.80%	1.89%	22.78%	3.35%	-	-
Horiz. %	145.20%	147.56%	141.95%	129.28%	126.89%	103.35%	100.00%	-
NOSH	127,744	122,821	123,562	121,060	118,370	99,798	73,795	9.57%
YoY %	4.01%	-0.60%	2.07%	2.27%	18.61%	35.24%	-	-
Horiz. %	173.11%	166.44%	167.44%	164.05%	160.40%	135.24%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	16.17%	15.52%	33.52%	15.56%	14.40%	9.16%	8.72%	-
YoY %	4.19%	-53.70%	115.42%	8.06%	57.21%	5.05%	-	-
Horiz. %	185.44%	177.98%	384.40%	178.44%	165.14%	105.05%	100.00%	-
ROE	3.27%	3.69%	10.65%	4.27%	6.99%	6.62%	5.48%	-
YoY %	-11.38%	-65.35%	149.41%	-38.91%	5.59%	20.80%	-	-
Horiz. %	59.67%	67.34%	194.34%	77.92%	127.55%	120.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	83.63	93.54	104.83	106.46	163.95	185.00	210.63	-14.26%
YoY %	-10.59%	-10.77%	-1.53%	-35.07%	-11.38%	-12.17%	-	-
Horiz. %	39.70%	44.41%	49.77%	50.54%	77.84%	87.83%	100.00%	-
EPS	9.20	11.00	30.30	11.20	18.50	17.00	14.60	-7.40%
YoY %	-16.36%	-63.70%	170.54%	-39.46%	8.82%	16.44%	-	-
Horiz. %	63.01%	75.34%	207.53%	76.71%	126.71%	116.44%	100.00%	-
DPS	5.00	5.00	10.00	8.00	8.00	8.00	8.00	-7.53%
YoY %	0.00%	-50.00%	25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	125.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.81	2.97	2.84	2.64	2.65	2.56	3.35	-2.88%
YoY %	-5.39%	4.58%	7.58%	-0.38%	3.52%	-23.58%	-	-
Horiz. %	83.88%	88.66%	84.78%	78.81%	79.10%	76.42%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 122,869
RPS	30.92	33.26	37.49	37.30	56.18	53.44	44.99	-6.05%
YoY %	-7.04%	-11.28%	0.51%	-33.61%	5.13%	18.78%	-	-
Horiz. %	68.73%	73.93%	83.33%	82.91%	124.87%	118.78%	100.00%	-
EPS	3.40	3.90	10.82	3.95	6.34	4.90	3.92	-2.34%
YoY %	-12.82%	-63.96%	173.92%	-37.70%	29.39%	25.00%	-	-
Horiz. %	86.73%	99.49%	276.02%	100.77%	161.73%	125.00%	100.00%	-
DPS	1.85	1.78	3.58	2.80	2.74	2.31	1.71	1.31%
YoY %	3.93%	-50.28%	27.86%	2.19%	18.61%	35.09%	-	-
Horiz. %	108.19%	104.09%	209.36%	163.74%	160.23%	135.09%	100.00%	-
NAPS	1.039	1.0559	1.0158	0.9251	0.908	0.7395	0.7156	6.40%
YoY %	-1.60%	3.95%	9.80%	1.88%	22.79%	3.34%	-	-
Horiz. %	145.19%	147.55%	141.95%	129.28%	126.89%	103.34%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.16	0.96	1.35	1.35	1.28	0.98	1.78	-
P/RPS	1.39	1.03	1.29	1.27	0.78	0.53	0.85	8.53%
YoY %	34.95%	-20.16%	1.57%	62.82%	47.17%	-37.65%	-	-
Horiz. %	163.53%	121.18%	151.76%	149.41%	91.76%	62.35%	100.00%	-
P/EPS	12.62	8.75	4.46	11.98	6.91	5.78	9.69	4.49%
YoY %	44.23%	96.19%	-62.77%	73.37%	19.55%	-40.35%	-	-
Horiz. %	130.24%	90.30%	46.03%	123.63%	71.31%	59.65%	100.00%	-
EY	7.93	11.43	22.41	8.35	14.46	17.29	10.32	-4.29%
YoY %	-30.62%	-49.00%	168.38%	-42.25%	-16.37%	67.54%	-	-
Horiz. %	76.84%	110.76%	217.15%	80.91%	140.12%	167.54%	100.00%	-
DY	4.31	5.21	7.41	5.93	6.25	8.16	4.49	-0.67%
YoY %	-17.27%	-29.69%	24.96%	-5.12%	-23.41%	81.74%	-	-
Horiz. %	95.99%	116.04%	165.03%	132.07%	139.20%	181.74%	100.00%	-
P/NAPS	0.41	0.32	0.48	0.51	0.48	0.38	0.53	-4.18%
YoY %	28.12%	-33.33%	-5.88%	6.25%	26.32%	-28.30%	-	-
Horiz. %	77.36%	60.38%	90.57%	96.23%	90.57%	71.70%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	19/05/09	29/05/08	30/05/07	07/06/06	30/05/05	28/05/04	-
Price	1.12	1.25	1.27	1.38	1.13	0.95	1.49	-
P/RPS	1.34	1.34	1.21	1.30	0.69	0.51	0.71	11.16%
YoY %	0.00%	10.74%	-6.92%	88.41%	35.29%	-28.17%	-	-
Horiz. %	188.73%	188.73%	170.42%	183.10%	97.18%	71.83%	100.00%	-
P/EPS	12.18	11.39	4.20	12.25	6.10	5.61	8.11	7.00%
YoY %	6.94%	171.19%	-65.71%	100.82%	8.73%	-30.83%	-	-
Horiz. %	150.18%	140.44%	51.79%	151.05%	75.22%	69.17%	100.00%	-
EY	8.21	8.78	23.82	8.16	16.38	17.84	12.33	-6.55%
YoY %	-6.49%	-63.14%	191.91%	-50.18%	-8.18%	44.69%	-	-
Horiz. %	66.59%	71.21%	193.19%	66.18%	132.85%	144.69%	100.00%	-
DY	4.46	4.00	7.87	5.80	7.08	8.42	5.37	-3.04%
YoY %	11.50%	-49.17%	35.69%	-18.08%	-15.91%	56.80%	-	-
Horiz. %	83.05%	74.49%	146.55%	108.01%	131.84%	156.80%	100.00%	-
P/NAPS	0.40	0.42	0.45	0.52	0.43	0.37	0.44	-1.57%
YoY %	-4.76%	-6.67%	-13.46%	20.93%	16.22%	-15.91%	-	-
Horiz. %	90.91%	95.45%	102.27%	118.18%	97.73%	84.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos