[BREM] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 12.19%
YoY- 374.41%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 19,647 28,566 27,980 43,289 41,000 50,480 27,956 -5.70%
PBT 4,562 -555 5,023 10,196 243 3,704 -33,894 -
Tax -858 3,610 -1,947 -2,836 855 -272 -3,373 -20.38%
NP 3,704 3,055 3,076 7,360 1,098 3,432 -37,267 -
-
NP to SH 2,682 1,939 2,422 5,209 1,098 3,432 -37,267 -
-
Tax Rate 18.81% - 38.76% 27.81% -351.85% 7.34% - -
Total Cost 15,943 25,511 24,904 35,929 39,902 47,048 65,223 -20.91%
-
Net Worth 246,749 247,904 245,739 242,153 221,571 225,488 236,899 0.68%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 6,168 12,395 9,829 9,686 8,862 6,013 3,644 9.15%
Div Payout % 230.01% 639.26% 405.84% 185.95% 807.18% 175.20% 0.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 246,749 247,904 245,739 242,153 221,571 225,488 236,899 0.68%
NOSH 123,374 123,952 122,869 121,076 110,785 75,162 72,892 9.15%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 18.85% 10.69% 10.99% 17.00% 2.68% 6.80% -133.31% -
ROE 1.09% 0.78% 0.99% 2.15% 0.50% 1.52% -15.73% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 15.92 23.05 22.77 35.75 37.01 67.16 38.35 -13.61%
EPS 2.20 1.60 1.90 4.30 1.00 3.70 -50.80 -
DPS 5.00 10.00 8.00 8.00 8.00 8.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.00 2.00 3.00 3.25 -7.76%
Adjusted Per Share Value based on latest NOSH - 121,076
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.69 8.27 8.10 12.53 11.87 14.61 8.09 -5.69%
EPS 0.78 0.56 0.70 1.51 0.32 0.99 -10.79 -
DPS 1.79 3.59 2.85 2.80 2.57 1.74 1.05 9.28%
NAPS 0.7142 0.7176 0.7113 0.7009 0.6414 0.6527 0.6857 0.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.96 1.35 1.35 1.28 0.98 1.78 0.95 -
P/RPS 6.03 5.86 5.93 3.58 2.65 2.65 2.48 15.94%
P/EPS 44.16 86.30 68.49 29.75 98.88 38.98 -1.86 -
EY 2.26 1.16 1.46 3.36 1.01 2.57 -53.82 -
DY 5.21 7.41 5.93 6.25 8.16 4.49 5.26 -0.15%
P/NAPS 0.48 0.68 0.68 0.64 0.49 0.59 0.29 8.75%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 29/05/08 30/05/07 07/06/06 30/05/05 28/05/04 30/05/03 -
Price 1.25 1.27 1.38 1.13 0.95 1.49 0.96 -
P/RPS 7.85 5.51 6.06 3.16 2.57 2.22 2.50 20.98%
P/EPS 57.50 81.19 70.01 26.27 95.85 32.63 -1.88 -
EY 1.74 1.23 1.43 3.81 1.04 3.06 -53.26 -
DY 4.00 7.87 5.80 7.08 8.42 5.37 5.21 -4.30%
P/NAPS 0.63 0.64 0.69 0.57 0.48 0.50 0.30 13.14%

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