[BREM] YoY Quarter Result on 31-Mar-2011 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 200.3%
YoY- 1131.96%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 31,106 10,990 33,979 20,965 20,696 19,647 28,566 1.42%
PBT 13,630 2,525 20,992 30,482 5,137 4,562 -555 -
Tax -1,604 -4,233 -3,149 -2,535 -917 -858 3,610 -
NP 12,026 -1,708 17,843 27,947 4,220 3,704 3,055 25.64%
-
NP to SH 10,577 -5,231 15,796 26,093 2,118 2,682 1,939 32.66%
-
Tax Rate 11.77% 167.64% 15.00% 8.32% 17.85% 18.81% - -
Total Cost 19,080 12,698 16,136 -6,982 16,476 15,943 25,511 -4.72%
-
Net Worth 473,446 313,860 450,601 400,830 279,999 246,749 247,904 11.38%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,036 3,411 9,976 6,680 6,999 6,168 12,395 -13.93%
Div Payout % 47.62% 0.00% 63.16% 25.60% 330.50% 230.01% 639.26% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 473,446 313,860 450,601 400,830 279,999 246,749 247,904 11.38%
NOSH 167,888 113,717 166,273 133,610 139,999 123,374 123,952 5.18%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 38.66% -15.54% 52.51% 133.30% 20.39% 18.85% 10.69% -
ROE 2.23% -1.67% 3.51% 6.51% 0.76% 1.09% 0.78% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 18.53 9.66 20.44 15.69 14.78 15.92 23.05 -3.57%
EPS 6.30 -4.60 9.50 15.60 1.50 2.20 1.60 25.64%
DPS 3.00 3.00 6.00 5.00 5.00 5.00 10.00 -18.17%
NAPS 2.82 2.76 2.71 3.00 2.00 2.00 2.00 5.89%
Adjusted Per Share Value based on latest NOSH - 133,610
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.00 3.18 9.84 6.07 5.99 5.69 8.27 1.41%
EPS 3.06 -1.51 4.57 7.55 0.61 0.78 0.56 32.69%
DPS 1.46 0.99 2.89 1.93 2.03 1.79 3.59 -13.91%
NAPS 1.3704 0.9085 1.3043 1.1602 0.8105 0.7142 0.7176 11.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.87 1.12 1.22 1.30 1.16 0.96 1.35 -
P/RPS 10.09 11.59 5.97 8.28 7.85 6.03 5.86 9.47%
P/EPS 29.68 -24.35 12.84 6.66 76.68 44.16 86.30 -16.28%
EY 3.37 -4.11 7.79 15.02 1.30 2.26 1.16 19.44%
DY 1.60 2.68 4.92 3.85 4.31 5.21 7.41 -22.53%
P/NAPS 0.66 0.41 0.45 0.43 0.58 0.48 0.68 -0.49%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 16/06/14 31/05/13 30/05/12 30/05/11 26/05/10 19/05/09 29/05/08 -
Price 2.05 1.23 1.20 1.56 1.12 1.25 1.27 -
P/RPS 11.06 12.73 5.87 9.94 7.58 7.85 5.51 12.30%
P/EPS 32.54 -26.74 12.63 7.99 74.03 57.50 81.19 -14.12%
EY 3.07 -3.74 7.92 12.52 1.35 1.74 1.23 16.45%
DY 1.46 2.44 5.00 3.21 4.46 4.00 7.87 -24.47%
P/NAPS 0.73 0.45 0.44 0.52 0.56 0.63 0.64 2.21%

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