[BREM] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 10.65%
YoY- 48.94%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 56,559 26,850 48,268 28,632 28,553 32,097 27,865 12.51%
PBT 21,360 9,486 14,069 8,344 5,863 6,484 9,956 13.55%
Tax -5,790 -2,404 -3,710 -1,720 -1,428 -1,592 -2,300 16.61%
NP 15,570 7,082 10,359 6,624 4,435 4,892 7,656 12.54%
-
NP to SH 11,203 4,765 6,142 4,489 3,014 3,581 4,857 14.93%
-
Tax Rate 27.11% 25.34% 26.37% 20.61% 24.36% 24.55% 23.10% -
Total Cost 40,989 19,768 37,909 22,008 24,118 27,205 20,209 12.49%
-
Net Worth 334,743 485,107 397,744 390,406 373,735 370,448 357,425 -1.08%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 334,743 485,107 397,744 390,406 373,735 370,448 357,425 -1.08%
NOSH 167,371 167,857 132,581 136,030 120,560 123,482 124,538 5.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 27.53% 26.38% 21.46% 23.13% 15.53% 15.24% 27.48% -
ROE 3.35% 0.98% 1.54% 1.15% 0.81% 0.97% 1.36% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.79 16.00 36.41 21.05 23.68 25.99 22.37 7.10%
EPS 6.70 2.80 4.60 3.30 2.50 2.90 3.90 9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.89 3.00 2.87 3.10 3.00 2.87 -5.83%
Adjusted Per Share Value based on latest NOSH - 136,030
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.37 7.77 13.97 8.29 8.26 9.29 8.07 12.49%
EPS 3.24 1.38 1.78 1.30 0.87 1.04 1.41 14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9689 1.4042 1.1513 1.1301 1.0818 1.0723 1.0346 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.22 1.18 1.46 1.21 1.22 1.35 1.40 -
P/RPS 3.61 7.38 4.01 5.75 5.15 5.19 6.26 -8.75%
P/EPS 18.23 41.57 31.52 36.67 48.80 46.55 35.90 -10.67%
EY 5.49 2.41 3.17 2.73 2.05 2.15 2.79 11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.49 0.42 0.39 0.45 0.49 3.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 17/11/11 09/12/10 30/11/09 27/11/08 26/11/07 -
Price 1.22 1.11 1.32 1.19 1.13 0.97 1.35 -
P/RPS 3.61 6.94 3.63 5.65 4.77 3.73 6.03 -8.18%
P/EPS 18.23 39.10 28.49 36.06 45.20 33.45 34.62 -10.12%
EY 5.49 2.56 3.51 2.77 2.21 2.99 2.89 11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.44 0.41 0.36 0.32 0.47 4.43%

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