[BREM] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 85.68%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 104,080 144,103 134,605 146,903 106,428 106,837 114,890 -1.63%
PBT 77,497 63,115 49,007 56,937 61,423 22,095 23,388 22.08%
Tax -15,235 -15,746 -15,268 -12,582 -9,638 -4,815 -5,552 18.31%
NP 62,262 47,369 33,739 44,355 51,785 17,280 17,836 23.15%
-
NP to SH 42,473 36,493 22,443 34,065 43,213 11,746 13,477 21.07%
-
Tax Rate 19.66% 24.95% 31.15% 22.10% 15.69% 21.79% 23.74% -
Total Cost 41,818 96,734 100,866 102,548 54,643 89,557 97,054 -13.08%
-
Net Worth 515,026 474,240 469,262 450,322 426,044 358,962 364,779 5.91%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 20,065 10,090 10,201 9,970 6,762 6,387 6,141 21.80%
Div Payout % 47.24% 27.65% 45.45% 29.27% 15.65% 54.38% 45.57% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 515,026 474,240 469,262 450,322 426,044 358,962 364,779 5.91%
NOSH 334,433 168,170 170,022 166,170 135,252 127,744 122,821 18.16%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 59.82% 32.87% 25.07% 30.19% 48.66% 16.17% 15.52% -
ROE 8.25% 7.70% 4.78% 7.56% 10.14% 3.27% 3.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.12 85.69 79.17 88.40 78.69 83.63 93.54 -16.75%
EPS 12.70 21.70 13.20 20.50 25.70 9.20 11.00 2.42%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 5.00 3.08%
NAPS 1.54 2.82 2.76 2.71 3.15 2.81 2.97 -10.36%
Adjusted Per Share Value based on latest NOSH - 166,273
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.13 41.71 38.96 42.52 30.81 30.92 33.26 -1.63%
EPS 12.29 10.56 6.50 9.86 12.51 3.40 3.90 21.07%
DPS 5.81 2.92 2.95 2.89 1.96 1.85 1.78 21.78%
NAPS 1.4908 1.3727 1.3583 1.3035 1.2332 1.039 1.0559 5.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.03 1.87 1.12 1.22 1.30 1.16 0.96 -
P/RPS 3.31 2.18 1.41 1.38 1.65 1.39 1.03 21.46%
P/EPS 8.11 8.62 8.48 5.95 4.07 12.62 8.75 -1.25%
EY 12.33 11.60 11.79 16.80 24.58 7.93 11.43 1.27%
DY 5.83 3.21 5.36 4.92 3.85 4.31 5.21 1.89%
P/NAPS 0.67 0.66 0.41 0.45 0.41 0.41 0.32 13.10%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 16/06/14 31/05/13 30/05/12 30/05/11 26/05/10 19/05/09 -
Price 1.01 2.05 1.23 1.20 1.56 1.12 1.25 -
P/RPS 3.25 2.39 1.55 1.36 1.98 1.34 1.34 15.90%
P/EPS 7.95 9.45 9.32 5.85 4.88 12.18 11.39 -5.81%
EY 12.57 10.59 10.73 17.08 20.48 8.21 8.78 6.16%
DY 5.94 2.93 4.88 5.00 3.21 4.46 4.00 6.80%
P/NAPS 0.66 0.73 0.45 0.44 0.50 0.40 0.42 7.82%

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