[BREM] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2.52%
YoY- -26.62%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 44,880 28,257 56,630 30,289 31,114 52,066 29,535 7.21%
PBT 25,622 12,645 15,477 4,500 7,034 10,462 5,059 31.01%
Tax -5,840 -3,203 -3,795 -831 -1,721 -2,785 -1,227 29.66%
NP 19,782 9,442 11,682 3,669 5,313 7,677 3,832 31.43%
-
NP to SH 16,554 7,113 8,689 3,090 4,211 6,345 1,788 44.85%
-
Tax Rate 22.79% 25.33% 24.52% 18.47% 24.47% 26.62% 24.25% -
Total Cost 25,098 18,815 44,948 26,620 25,801 44,389 25,703 -0.39%
-
Net Worth 225,751 328,200 396,435 365,649 367,843 358,305 335,888 -6.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 225,751 328,200 396,435 365,649 367,843 358,305 335,888 -6.40%
NOSH 112,875 164,100 135,765 128,749 123,852 124,411 127,714 -2.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 44.08% 33.41% 20.63% 12.11% 17.08% 14.74% 12.97% -
ROE 7.33% 2.17% 2.19% 0.85% 1.14% 1.77% 0.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.76 17.22 41.71 23.53 25.12 41.85 23.13 9.43%
EPS 14.60 4.30 6.40 2.40 3.40 5.10 1.40 47.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.92 2.84 2.97 2.88 2.63 -4.45%
Adjusted Per Share Value based on latest NOSH - 128,749
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.99 8.18 16.39 8.77 9.01 15.07 8.55 7.21%
EPS 4.79 2.06 2.52 0.89 1.22 1.84 0.52 44.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6535 0.95 1.1475 1.0584 1.0648 1.0371 0.9723 -6.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.22 1.23 1.13 0.98 1.37 1.21 -
P/RPS 2.77 7.09 2.95 4.80 3.90 3.27 5.23 -10.04%
P/EPS 7.50 28.15 19.22 47.08 28.82 26.86 86.43 -33.43%
EY 13.33 3.55 5.20 2.12 3.47 3.72 1.16 50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.42 0.40 0.33 0.48 0.46 3.02%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 22/02/08 26/02/07 -
Price 1.07 1.23 1.34 1.18 0.98 1.31 1.57 -
P/RPS 2.69 7.14 3.21 5.02 3.90 3.13 6.79 -14.28%
P/EPS 7.30 28.38 20.94 49.17 28.82 25.69 112.14 -36.54%
EY 13.71 3.52 4.78 2.03 3.47 3.89 0.89 57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.46 0.42 0.33 0.45 0.60 -1.73%

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