[BREM] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 20.67%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 32,830 56,559 26,850 48,268 28,632 28,553 32,097 0.37%
PBT 36,984 21,360 9,486 14,069 8,344 5,863 6,484 33.65%
Tax -6,972 -5,790 -2,404 -3,710 -1,720 -1,428 -1,592 27.89%
NP 30,012 15,570 7,082 10,359 6,624 4,435 4,892 35.28%
-
NP to SH 22,379 11,203 4,765 6,142 4,489 3,014 3,581 35.69%
-
Tax Rate 18.85% 27.11% 25.34% 26.37% 20.61% 24.36% 24.55% -
Total Cost 2,818 40,989 19,768 37,909 22,008 24,118 27,205 -31.45%
-
Net Worth 511,519 334,743 485,107 397,744 390,406 373,735 370,448 5.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 511,519 334,743 485,107 397,744 390,406 373,735 370,448 5.52%
NOSH 168,263 167,371 167,857 132,581 136,030 120,560 123,482 5.29%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 91.42% 27.53% 26.38% 21.46% 23.13% 15.53% 15.24% -
ROE 4.38% 3.35% 0.98% 1.54% 1.15% 0.81% 0.97% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.51 33.79 16.00 36.41 21.05 23.68 25.99 -4.66%
EPS 13.30 6.70 2.80 4.60 3.30 2.50 2.90 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.00 2.89 3.00 2.87 3.10 3.00 0.22%
Adjusted Per Share Value based on latest NOSH - 132,581
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.50 16.37 7.77 13.97 8.29 8.26 9.29 0.37%
EPS 6.48 3.24 1.38 1.78 1.30 0.87 1.04 35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4806 0.9689 1.4042 1.1513 1.1301 1.0818 1.0723 5.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.63 1.22 1.18 1.46 1.21 1.22 1.35 -
P/RPS 13.48 3.61 7.38 4.01 5.75 5.15 5.19 17.23%
P/EPS 19.77 18.23 41.57 31.52 36.67 48.80 46.55 -13.29%
EY 5.06 5.49 2.41 3.17 2.73 2.05 2.15 15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.41 0.49 0.42 0.39 0.45 11.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 28/11/13 28/11/12 17/11/11 09/12/10 30/11/09 27/11/08 -
Price 2.42 1.22 1.11 1.32 1.19 1.13 0.97 -
P/RPS 12.40 3.61 6.94 3.63 5.65 4.77 3.73 22.15%
P/EPS 18.20 18.23 39.10 28.49 36.06 45.20 33.45 -9.64%
EY 5.50 5.49 2.56 3.51 2.77 2.21 2.99 10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.61 0.38 0.44 0.41 0.36 0.32 16.49%

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