[BREM] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -14.47%
YoY- -15.83%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,850 48,268 28,632 28,553 32,097 27,865 32,707 -3.23%
PBT 9,486 14,069 8,344 5,863 6,484 9,956 6,511 6.46%
Tax -2,404 -3,710 -1,720 -1,428 -1,592 -2,300 -1,807 4.86%
NP 7,082 10,359 6,624 4,435 4,892 7,656 4,704 7.05%
-
NP to SH 4,765 6,142 4,489 3,014 3,581 4,857 3,218 6.75%
-
Tax Rate 25.34% 26.37% 20.61% 24.36% 24.55% 23.10% 27.75% -
Total Cost 19,768 37,909 22,008 24,118 27,205 20,209 28,003 -5.63%
-
Net Worth 485,107 397,744 390,406 373,735 370,448 357,425 326,567 6.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 485,107 397,744 390,406 373,735 370,448 357,425 326,567 6.81%
NOSH 167,857 132,581 136,030 120,560 123,482 124,538 119,185 5.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.38% 21.46% 23.13% 15.53% 15.24% 27.48% 14.38% -
ROE 0.98% 1.54% 1.15% 0.81% 0.97% 1.36% 0.99% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.00 36.41 21.05 23.68 25.99 22.37 27.44 -8.59%
EPS 2.80 4.60 3.30 2.50 2.90 3.90 2.70 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 3.00 2.87 3.10 3.00 2.87 2.74 0.89%
Adjusted Per Share Value based on latest NOSH - 120,560
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.77 13.97 8.29 8.26 9.29 8.07 9.47 -3.24%
EPS 1.38 1.78 1.30 0.87 1.04 1.41 0.93 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4042 1.1513 1.1301 1.0818 1.0723 1.0346 0.9453 6.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.46 1.21 1.22 1.35 1.40 1.25 -
P/RPS 7.38 4.01 5.75 5.15 5.19 6.26 4.56 8.34%
P/EPS 41.57 31.52 36.67 48.80 46.55 35.90 46.30 -1.77%
EY 2.41 3.17 2.73 2.05 2.15 2.79 2.16 1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.42 0.39 0.45 0.49 0.46 -1.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 09/12/10 30/11/09 27/11/08 26/11/07 30/11/06 -
Price 1.11 1.32 1.19 1.13 0.97 1.35 1.21 -
P/RPS 6.94 3.63 5.65 4.77 3.73 6.03 4.41 7.84%
P/EPS 39.10 28.49 36.06 45.20 33.45 34.62 44.81 -2.24%
EY 2.56 3.51 2.77 2.21 2.99 2.89 2.23 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.41 0.36 0.32 0.47 0.44 -2.41%

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