[BREM] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 150.73%
YoY- 267.9%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 144,103 134,605 146,903 106,428 106,837 114,890 129,528 1.79%
PBT 63,115 49,007 56,937 61,423 22,095 23,388 48,247 4.57%
Tax -15,746 -15,268 -12,582 -9,638 -4,815 -5,552 -4,830 21.75%
NP 47,369 33,739 44,355 51,785 17,280 17,836 43,417 1.46%
-
NP to SH 36,493 22,443 34,065 43,213 11,746 13,477 37,385 -0.40%
-
Tax Rate 24.95% 31.15% 22.10% 15.69% 21.79% 23.74% 10.01% -
Total Cost 96,734 100,866 102,548 54,643 89,557 97,054 86,111 1.95%
-
Net Worth 474,240 469,262 450,322 426,044 358,962 364,779 350,916 5.14%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 10,090 10,201 9,970 6,762 6,387 6,141 12,356 -3.31%
Div Payout % 27.65% 45.45% 29.27% 15.65% 54.38% 45.57% 33.05% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 474,240 469,262 450,322 426,044 358,962 364,779 350,916 5.14%
NOSH 168,170 170,022 166,170 135,252 127,744 122,821 123,562 5.26%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 32.87% 25.07% 30.19% 48.66% 16.17% 15.52% 33.52% -
ROE 7.70% 4.78% 7.56% 10.14% 3.27% 3.69% 10.65% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 85.69 79.17 88.40 78.69 83.63 93.54 104.83 -3.30%
EPS 21.70 13.20 20.50 25.70 9.20 11.00 30.30 -5.40%
DPS 6.00 6.00 6.00 5.00 5.00 5.00 10.00 -8.15%
NAPS 2.82 2.76 2.71 3.15 2.81 2.97 2.84 -0.11%
Adjusted Per Share Value based on latest NOSH - 133,610
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 41.71 38.96 42.52 30.81 30.92 33.26 37.49 1.79%
EPS 10.56 6.50 9.86 12.51 3.40 3.90 10.82 -0.40%
DPS 2.92 2.95 2.89 1.96 1.85 1.78 3.58 -3.33%
NAPS 1.3727 1.3583 1.3035 1.2332 1.039 1.0559 1.0158 5.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.87 1.12 1.22 1.30 1.16 0.96 1.35 -
P/RPS 2.18 1.41 1.38 1.65 1.39 1.03 1.29 9.13%
P/EPS 8.62 8.48 5.95 4.07 12.62 8.75 4.46 11.60%
EY 11.60 11.79 16.80 24.58 7.93 11.43 22.41 -10.38%
DY 3.21 5.36 4.92 3.85 4.31 5.21 7.41 -13.00%
P/NAPS 0.66 0.41 0.45 0.41 0.41 0.32 0.48 5.44%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 16/06/14 31/05/13 30/05/12 30/05/11 26/05/10 19/05/09 29/05/08 -
Price 2.05 1.23 1.20 1.56 1.12 1.25 1.27 -
P/RPS 2.39 1.55 1.36 1.98 1.34 1.34 1.21 12.00%
P/EPS 9.45 9.32 5.85 4.88 12.18 11.39 4.20 14.46%
EY 10.59 10.73 17.08 20.48 8.21 8.78 23.82 -12.63%
DY 2.93 4.88 5.00 3.21 4.46 4.00 7.87 -15.17%
P/NAPS 0.73 0.45 0.44 0.50 0.40 0.42 0.45 8.39%

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