[BREM] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 3.43%
YoY- -370.68%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 167,077 199,308 168,357 91,494 94,712 79,041 126,702 4.71%
PBT 37,487 28,925 25,749 -19,752 20,941 20,796 24,653 7.23%
Tax -9,920 -8,829 -12,159 -11,758 -9,300 -12,212 -14,249 -5.85%
NP 27,567 20,096 13,590 -31,510 11,641 8,584 10,404 17.62%
-
NP to SH 21,294 18,107 13,590 -31,510 11,641 8,584 10,404 12.67%
-
Tax Rate 26.46% 30.52% 47.22% - 44.41% 58.72% 57.80% -
Total Cost 139,510 179,212 154,767 123,004 83,071 70,457 116,298 3.07%
-
Net Worth 322,494 300,240 225,360 249,834 258,691 243,797 249,096 4.39%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 9,686 8,862 6,013 3,644 1,450 - - -
Div Payout % 45.49% 48.95% 44.25% 0.00% 12.46% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 322,494 300,240 225,360 249,834 258,691 243,797 249,096 4.39%
NOSH 119,442 117,741 75,120 73,697 73,491 71,285 72,411 8.69%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.50% 10.08% 8.07% -34.44% 12.29% 10.86% 8.21% -
ROE 6.60% 6.03% 6.03% -12.61% 4.50% 3.52% 4.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 139.88 169.28 224.12 124.15 128.87 110.88 174.97 -3.66%
EPS 17.83 15.38 18.09 -42.76 15.84 12.04 14.37 3.65%
DPS 8.11 7.53 8.00 5.00 1.97 0.00 0.00 -
NAPS 2.70 2.55 3.00 3.39 3.52 3.42 3.44 -3.95%
Adjusted Per Share Value based on latest NOSH - 73,697
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.36 57.69 48.73 26.48 27.42 22.88 36.68 4.71%
EPS 6.16 5.24 3.93 -9.12 3.37 2.48 3.01 12.67%
DPS 2.80 2.57 1.74 1.05 0.42 0.00 0.00 -
NAPS 0.9335 0.8691 0.6523 0.7232 0.7488 0.7057 0.721 4.39%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.14 1.25 1.41 0.93 1.69 1.30 2.60 -
P/RPS 0.81 0.74 0.63 0.75 1.31 1.17 1.49 -9.65%
P/EPS 6.39 8.13 7.79 -2.18 10.67 10.80 18.10 -15.92%
EY 15.64 12.30 12.83 -45.97 9.37 9.26 5.53 18.90%
DY 7.11 6.02 5.68 5.38 1.17 0.00 0.00 -
P/NAPS 0.42 0.49 0.47 0.27 0.48 0.38 0.76 -9.40%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 30/08/05 27/08/04 29/08/03 28/08/02 27/08/01 30/08/00 -
Price 1.14 1.09 1.51 1.19 1.51 1.36 2.48 -
P/RPS 0.81 0.64 0.67 0.96 1.17 1.23 1.42 -8.92%
P/EPS 6.39 7.09 8.35 -2.78 9.53 11.29 17.26 -15.25%
EY 15.64 14.11 11.98 -35.93 10.49 8.85 5.79 18.00%
DY 7.11 6.91 5.30 4.20 1.31 0.00 0.00 -
P/NAPS 0.42 0.43 0.50 0.35 0.43 0.40 0.72 -8.58%

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