[BREM] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -36.31%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 33,979 20,965 20,696 19,647 28,566 27,980 43,289 -3.95%
PBT 20,992 30,482 5,137 4,562 -555 5,023 10,196 12.77%
Tax -3,149 -2,535 -917 -858 3,610 -1,947 -2,836 1.75%
NP 17,843 27,947 4,220 3,704 3,055 3,076 7,360 15.88%
-
NP to SH 15,796 26,093 2,118 2,682 1,939 2,422 5,209 20.28%
-
Tax Rate 15.00% 8.32% 17.85% 18.81% - 38.76% 27.81% -
Total Cost 16,136 -6,982 16,476 15,943 25,511 24,904 35,929 -12.47%
-
Net Worth 450,601 400,830 279,999 246,749 247,904 245,739 242,153 10.89%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,976 6,680 6,999 6,168 12,395 9,829 9,686 0.49%
Div Payout % 63.16% 25.60% 330.50% 230.01% 639.26% 405.84% 185.95% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 450,601 400,830 279,999 246,749 247,904 245,739 242,153 10.89%
NOSH 166,273 133,610 139,999 123,374 123,952 122,869 121,076 5.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 52.51% 133.30% 20.39% 18.85% 10.69% 10.99% 17.00% -
ROE 3.51% 6.51% 0.76% 1.09% 0.78% 0.99% 2.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.44 15.69 14.78 15.92 23.05 22.77 35.75 -8.88%
EPS 9.50 15.60 1.50 2.20 1.60 1.90 4.30 14.10%
DPS 6.00 5.00 5.00 5.00 10.00 8.00 8.00 -4.67%
NAPS 2.71 3.00 2.00 2.00 2.00 2.00 2.00 5.18%
Adjusted Per Share Value based on latest NOSH - 123,374
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.84 6.07 5.99 5.69 8.27 8.10 12.53 -3.94%
EPS 4.57 7.55 0.61 0.78 0.56 0.70 1.51 20.24%
DPS 2.89 1.93 2.03 1.79 3.59 2.85 2.80 0.52%
NAPS 1.3043 1.1602 0.8105 0.7142 0.7176 0.7113 0.7009 10.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.22 1.30 1.16 0.96 1.35 1.35 1.28 -
P/RPS 5.97 8.28 7.85 6.03 5.86 5.93 3.58 8.88%
P/EPS 12.84 6.66 76.68 44.16 86.30 68.49 29.75 -13.05%
EY 7.79 15.02 1.30 2.26 1.16 1.46 3.36 15.02%
DY 4.92 3.85 4.31 5.21 7.41 5.93 6.25 -3.90%
P/NAPS 0.45 0.43 0.58 0.48 0.68 0.68 0.64 -5.69%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 26/05/10 19/05/09 29/05/08 30/05/07 07/06/06 -
Price 1.20 1.56 1.12 1.25 1.27 1.38 1.13 -
P/RPS 5.87 9.94 7.58 7.85 5.51 6.06 3.16 10.86%
P/EPS 12.63 7.99 74.03 57.50 81.19 70.01 26.27 -11.48%
EY 7.92 12.52 1.35 1.74 1.23 1.43 3.81 12.95%
DY 5.00 3.21 4.46 4.00 7.87 5.80 7.08 -5.62%
P/NAPS 0.44 0.52 0.56 0.63 0.64 0.69 0.57 -4.21%

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