[BREM] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -2.82%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 110,157 140,529 111,253 167,077 199,308 168,357 91,494 3.13%
PBT 24,675 25,171 44,977 37,487 28,925 25,749 -19,752 -
Tax -5,810 -2,856 -8,336 -9,920 -8,829 -12,159 -11,758 -11.07%
NP 18,865 22,315 36,641 27,567 20,096 13,590 -31,510 -
-
NP to SH 13,998 16,144 31,672 21,294 18,107 13,590 -31,510 -
-
Tax Rate 23.55% 11.35% 18.53% 26.46% 30.52% 47.22% - -
Total Cost 91,292 118,214 74,612 139,510 179,212 154,767 123,004 -4.84%
-
Net Worth 371,842 361,611 350,053 322,494 300,240 225,360 249,834 6.84%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,168 12,395 9,829 9,686 8,862 6,013 3,644 9.15%
Div Payout % 44.07% 76.78% 31.04% 45.49% 48.95% 44.25% 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 371,842 361,611 350,053 322,494 300,240 225,360 249,834 6.84%
NOSH 121,517 125,124 123,693 119,442 117,741 75,120 73,697 8.68%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.13% 15.88% 32.93% 16.50% 10.08% 8.07% -34.44% -
ROE 3.76% 4.46% 9.05% 6.60% 6.03% 6.03% -12.61% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 90.65 112.31 89.94 139.88 169.28 224.12 124.15 -5.10%
EPS 11.52 12.90 25.61 17.83 15.38 18.09 -42.76 -
DPS 5.00 10.00 7.95 8.11 7.53 8.00 5.00 0.00%
NAPS 3.06 2.89 2.83 2.70 2.55 3.00 3.39 -1.69%
Adjusted Per Share Value based on latest NOSH - 119,442
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.89 40.68 32.20 48.36 57.69 48.73 26.48 3.14%
EPS 4.05 4.67 9.17 6.16 5.24 3.93 -9.12 -
DPS 1.79 3.59 2.85 2.80 2.57 1.74 1.05 9.28%
NAPS 1.0763 1.0467 1.0133 0.9335 0.8691 0.6523 0.7232 6.84%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.24 1.21 1.44 1.14 1.25 1.41 0.93 -
P/RPS 1.37 1.08 1.60 0.81 0.74 0.63 0.75 10.55%
P/EPS 10.76 9.38 5.62 6.39 8.13 7.79 -2.18 -
EY 9.29 10.66 17.78 15.64 12.30 12.83 -45.97 -
DY 4.03 8.26 5.52 7.11 6.02 5.68 5.38 -4.69%
P/NAPS 0.41 0.42 0.51 0.42 0.49 0.47 0.27 7.20%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 30/08/07 24/08/06 30/08/05 27/08/04 29/08/03 -
Price 1.18 1.18 1.36 1.14 1.09 1.51 1.19 -
P/RPS 1.30 1.05 1.51 0.81 0.64 0.67 0.96 5.17%
P/EPS 10.24 9.15 5.31 6.39 7.09 8.35 -2.78 -
EY 9.76 10.93 18.83 15.64 14.11 11.98 -35.93 -
DY 4.24 8.47 5.84 7.11 6.91 5.30 4.20 0.15%
P/NAPS 0.39 0.41 0.48 0.42 0.43 0.50 0.35 1.81%

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