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

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Quarter Result
Revenue	33,979	20,965	20,696	19,647	28,566	27,980	43,289	-3.95%
YoY %	62.07%	1.30%	5.34%	-31.22%	2.09%	-35.36%	-	-
Horiz. %	78.49%	48.43%	47.81%	45.39%	65.99%	64.64%	100.00%	-
PBT	20,992	30,482	5,137	4,562	-555	5,023	10,196	12.77%
YoY %	-31.13%	493.38%	12.60%	921.98%	-111.05%	-50.74%	-	-
Horiz. %	205.88%	298.96%	50.38%	44.74%	-5.44%	49.26%	100.00%	-
Tax	-3,149	-2,535	-917	-858	3,610	-1,947	-2,836	1.75%
YoY %	-24.22%	-176.44%	-6.88%	-123.77%	285.41%	31.35%	-	-
Horiz. %	111.04%	89.39%	32.33%	30.25%	-127.29%	68.65%	100.00%	-
NP	17,843	27,947	4,220	3,704	3,055	3,076	7,360	15.88%
YoY %	-36.15%	562.25%	13.93%	21.24%	-0.68%	-58.21%	-	-
Horiz. %	242.43%	379.71%	57.34%	50.33%	41.51%	41.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,796	26,093	2,118	2,682	1,939	2,422	5,209	20.28%
YoY %	-39.46%	1,131.96%	-21.03%	38.32%	-19.94%	-53.50%	-	-
Horiz. %	303.24%	500.92%	40.66%	51.49%	37.22%	46.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.00%	8.32%	17.85%	18.81%	-	38.76%	27.81%	-
YoY %	80.29%	-53.39%	-5.10%	0.00%	-	39.37%	-	-
Horiz. %	53.94%	29.92%	64.19%	67.64%	-	139.37%	100.00%	-
Total Cost	16,136	-6,982	16,476	15,943	25,511	24,904	35,929	-12.47%
YoY %	331.11%	-142.38%	3.34%	-37.51%	2.44%	-30.69%	-	-
Horiz. %	44.91%	-19.43%	45.86%	44.37%	71.00%	69.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,601	400,830	279,999	246,749	247,904	245,739	242,153	10.89%
YoY %	12.42%	43.15%	13.48%	-0.47%	0.88%	1.48%	-	-
Horiz. %	186.08%	165.53%	115.63%	101.90%	102.37%	101.48%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	9,976	6,680	6,999	6,168	12,395	9,829	9,686	0.49%
YoY %	49.34%	-4.56%	13.47%	-50.24%	26.11%	1.48%	-	-
Horiz. %	102.99%	68.97%	72.26%	63.68%	127.97%	101.48%	100.00%	-
Div Payout %	63.16%	25.60%	330.50%	230.01%	639.26%	405.84%	185.95%	-
YoY %	146.72%	-92.25%	43.69%	-64.02%	57.52%	118.25%	-	-
Horiz. %	33.97%	13.77%	177.74%	123.69%	343.78%	218.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	450,601	400,830	279,999	246,749	247,904	245,739	242,153	10.89%
YoY %	12.42%	43.15%	13.48%	-0.47%	0.88%	1.48%	-	-
Horiz. %	186.08%	165.53%	115.63%	101.90%	102.37%	101.48%	100.00%	-
NOSH	166,273	133,610	139,999	123,374	123,952	122,869	121,076	5.42%
YoY %	24.45%	-4.56%	13.48%	-0.47%	0.88%	1.48%	-	-
Horiz. %	137.33%	110.35%	115.63%	101.90%	102.38%	101.48%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	52.51%	133.30%	20.39%	18.85%	10.69%	10.99%	17.00%	-
YoY %	-60.61%	553.75%	8.17%	76.33%	-2.73%	-35.35%	-	-
Horiz. %	308.88%	784.12%	119.94%	110.88%	62.88%	64.65%	100.00%	-
ROE	3.51%	6.51%	0.76%	1.09%	0.78%	0.99%	2.15%	-
YoY %	-46.08%	756.58%	-30.28%	39.74%	-21.21%	-53.95%	-	-
Horiz. %	163.26%	302.79%	35.35%	50.70%	36.28%	46.05%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	20.44	15.69	14.78	15.92	23.05	22.77	35.75	-8.88%
YoY %	30.27%	6.16%	-7.16%	-30.93%	1.23%	-36.31%	-	-
Horiz. %	57.17%	43.89%	41.34%	44.53%	64.48%	63.69%	100.00%	-
EPS	9.50	15.60	1.50	2.20	1.60	1.90	4.30	14.10%
YoY %	-39.10%	940.00%	-31.82%	37.50%	-15.79%	-55.81%	-	-
Horiz. %	220.93%	362.79%	34.88%	51.16%	37.21%	44.19%	100.00%	-
DPS	6.00	5.00	5.00	5.00	10.00	8.00	8.00	-4.67%
YoY %	20.00%	0.00%	0.00%	-50.00%	25.00%	0.00%	-	-
Horiz. %	75.00%	62.50%	62.50%	62.50%	125.00%	100.00%	100.00%	-
NAPS	2.71	3.00	2.00	2.00	2.00	2.00	2.00	5.18%
YoY %	-9.67%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	135.50%	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 123,374
RPS	9.84	6.07	5.99	5.69	8.27	8.10	12.53	-3.94%
YoY %	62.11%	1.34%	5.27%	-31.20%	2.10%	-35.36%	-	-
Horiz. %	78.53%	48.44%	47.81%	45.41%	66.00%	64.64%	100.00%	-
EPS	4.57	7.55	0.61	0.78	0.56	0.70	1.51	20.24%
YoY %	-39.47%	1,137.70%	-21.79%	39.29%	-20.00%	-53.64%	-	-
Horiz. %	302.65%	500.00%	40.40%	51.66%	37.09%	46.36%	100.00%	-
DPS	2.89	1.93	2.03	1.79	3.59	2.85	2.80	0.52%
YoY %	49.74%	-4.93%	13.41%	-50.14%	25.96%	1.79%	-	-
Horiz. %	103.21%	68.93%	72.50%	63.93%	128.21%	101.79%	100.00%	-
NAPS	1.3043	1.1602	0.8105	0.7142	0.7176	0.7113	0.7009	10.89%
YoY %	12.42%	43.15%	13.48%	-0.47%	0.89%	1.48%	-	-
Horiz. %	186.09%	165.53%	115.64%	101.90%	102.38%	101.48%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-27.90%	5.48%	30.18%	2.90%	-1.18%	65.64%	-	-
Horiz. %	166.76%	231.28%	219.27%	168.44%	163.69%	165.64%	100.00%	-
P/EPS	12.84	6.66	76.68	44.16	86.30	68.49	29.75	-13.05%
YoY %	92.79%	-91.31%	73.64%	-48.83%	26.00%	130.22%	-	-
Horiz. %	43.16%	22.39%	257.75%	148.44%	290.08%	230.22%	100.00%	-
EY	7.79	15.02	1.30	2.26	1.16	1.46	3.36	15.02%
YoY %	-48.14%	1,055.38%	-42.48%	94.83%	-20.55%	-56.55%	-	-
Horiz. %	231.85%	447.02%	38.69%	67.26%	34.52%	43.45%	100.00%	-
DY	4.92	3.85	4.31	5.21	7.41	5.93	6.25	-3.90%
YoY %	27.79%	-10.67%	-17.27%	-29.69%	24.96%	-5.12%	-	-
Horiz. %	78.72%	61.60%	68.96%	83.36%	118.56%	94.88%	100.00%	-
P/NAPS	0.45	0.43	0.58	0.48	0.68	0.68	0.64	-5.69%
YoY %	4.65%	-25.86%	20.83%	-29.41%	0.00%	6.25%	-	-
Horiz. %	70.31%	67.19%	90.62%	75.00%	106.25%	106.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-40.95%	31.13%	-3.44%	42.47%	-9.08%	91.77%	-	-
Horiz. %	185.76%	314.56%	239.87%	248.42%	174.37%	191.77%	100.00%	-
P/EPS	12.63	7.99	74.03	57.50	81.19	70.01	26.27	-11.48%
YoY %	58.07%	-89.21%	28.75%	-29.18%	15.97%	166.50%	-	-
Horiz. %	48.08%	30.41%	281.80%	218.88%	309.06%	266.50%	100.00%	-
EY	7.92	12.52	1.35	1.74	1.23	1.43	3.81	12.95%
YoY %	-36.74%	827.41%	-22.41%	41.46%	-13.99%	-62.47%	-	-
Horiz. %	207.87%	328.61%	35.43%	45.67%	32.28%	37.53%	100.00%	-
DY	5.00	3.21	4.46	4.00	7.87	5.80	7.08	-5.62%
YoY %	55.76%	-28.03%	11.50%	-49.17%	35.69%	-18.08%	-	-
Horiz. %	70.62%	45.34%	62.99%	56.50%	111.16%	81.92%	100.00%	-
P/NAPS	0.44	0.52	0.56	0.63	0.64	0.69	0.57	-4.21%
YoY %	-15.38%	-7.14%	-11.11%	-1.56%	-7.25%	21.05%	-	-
Horiz. %	77.19%	91.23%	98.25%	110.53%	112.28%	121.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos