[BREM] YoY Quarter Result on 30-Jun-2010 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 91.55%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 35,673 31,704 36,399 25,714 27,299 32,032 21,031 9.19%
PBT 12,912 10,723 9,443 7,443 6,595 5,308 28,384 -12.29%
Tax -4,458 -2,791 -2,584 -1,685 -1,639 -1,381 -3,355 4.84%
NP 8,454 7,932 6,859 5,758 4,956 3,927 25,029 -16.53%
-
NP to SH 5,751 5,704 5,090 4,057 3,524 3,003 24,244 -21.30%
-
Tax Rate 34.53% 26.03% 27.36% 22.64% 24.85% 26.02% 11.82% -
Total Cost 27,219 23,772 29,540 19,956 22,343 28,105 -3,998 -
-
Net Worth 466,845 499,532 427,351 382,710 371,842 361,611 350,053 4.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 466,845 499,532 427,351 382,710 371,842 361,611 350,053 4.91%
NOSH 169,147 172,848 132,717 135,233 121,517 125,124 123,693 5.34%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.70% 25.02% 18.84% 22.39% 18.15% 12.26% 119.01% -
ROE 1.23% 1.14% 1.19% 1.06% 0.95% 0.83% 6.93% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.09 18.34 27.43 19.01 22.47 25.60 17.00 3.65%
EPS 3.40 3.30 3.80 3.00 2.90 2.40 19.60 -25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.89 3.22 2.83 3.06 2.89 2.83 -0.41%
Adjusted Per Share Value based on latest NOSH - 135,233
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.33 9.18 10.54 7.44 7.90 9.27 6.09 9.19%
EPS 1.66 1.65 1.47 1.17 1.02 0.87 7.02 -21.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3513 1.4459 1.237 1.1078 1.0763 1.0467 1.0133 4.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.18 1.19 1.51 1.15 1.24 1.21 1.44 -
P/RPS 5.60 6.49 5.51 6.05 5.52 4.73 8.47 -6.65%
P/EPS 34.71 36.06 39.37 38.33 42.76 50.42 7.35 29.49%
EY 2.88 2.77 2.54 2.61 2.34 1.98 13.61 -22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.47 0.41 0.41 0.42 0.51 -2.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 30/08/07 -
Price 1.15 1.19 1.46 1.21 1.18 1.18 1.36 -
P/RPS 5.45 6.49 5.32 6.36 5.25 4.61 8.00 -6.19%
P/EPS 33.82 36.06 38.07 40.33 40.69 49.17 6.94 30.17%
EY 2.96 2.77 2.63 2.48 2.46 2.03 14.41 -23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.45 0.43 0.39 0.41 0.48 -2.19%

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