[BREM] YoY TTM Result on 30-Jun-2008 [#1]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	142,626	105,252	110,157	140,529	111,253	167,077	199,308	-5.42%
YoY %	35.51%	-4.45%	-21.61%	26.31%	-33.41%	-16.17%	-	-
Horiz. %	71.56%	52.81%	55.27%	70.51%	55.82%	83.83%	100.00%	-
PBT	63,746	22,943	24,675	25,171	44,977	37,487	28,925	14.06%
YoY %	177.85%	-7.02%	-1.97%	-44.04%	19.98%	29.60%	-	-
Horiz. %	220.38%	79.32%	85.31%	87.02%	155.50%	129.60%	100.00%	-
Tax	-10,634	-4,861	-5,810	-2,856	-8,336	-9,920	-8,829	3.14%
YoY %	-118.76%	16.33%	-103.43%	65.74%	15.97%	-12.36%	-	-
Horiz. %	120.44%	55.06%	65.81%	32.35%	94.42%	112.36%	100.00%	-
NP	53,112	18,082	18,865	22,315	36,641	27,567	20,096	17.57%
YoY %	193.73%	-4.15%	-15.46%	-39.10%	32.92%	37.18%	-	-
Horiz. %	264.29%	89.98%	93.87%	111.04%	182.33%	137.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,361	12,279	13,998	16,144	31,672	21,294	18,107	16.09%
YoY %	261.28%	-12.28%	-13.29%	-49.03%	48.74%	17.60%	-	-
Horiz. %	244.99%	67.81%	77.31%	89.16%	174.92%	117.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.68%	21.19%	23.55%	11.35%	18.53%	26.46%	30.52%	-
YoY %	-21.28%	-10.02%	107.49%	-38.75%	-29.97%	-13.30%	-	-
Horiz. %	54.65%	69.43%	77.16%	37.19%	60.71%	86.70%	100.00%	-
Total Cost	89,514	87,170	91,292	118,214	74,612	139,510	179,212	-10.92%
YoY %	2.69%	-4.52%	-22.77%	58.44%	-46.52%	-22.15%	-	-
Horiz. %	49.95%	48.64%	50.94%	65.96%	41.63%	77.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,351	382,710	371,842	361,611	350,053	322,494	300,240	6.05%
YoY %	11.66%	2.92%	2.83%	3.30%	8.55%	7.41%	-	-
Horiz. %	142.34%	127.47%	123.85%	120.44%	116.59%	107.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	6,680	6,999	6,168	12,395	9,829	9,686	8,862	-4.59%
YoY %	-4.56%	13.47%	-50.24%	26.11%	1.48%	9.30%	-	-
Horiz. %	75.38%	78.98%	69.60%	139.87%	110.91%	109.30%	100.00%	-
Div Payout %	15.06%	57.01%	44.07%	76.78%	31.04%	45.49%	48.95%	-
YoY %	-73.58%	29.36%	-42.60%	147.36%	-31.77%	-7.07%	-	-
Horiz. %	30.77%	116.47%	90.03%	156.85%	63.41%	92.93%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	427,351	382,710	371,842	361,611	350,053	322,494	300,240	6.05%
YoY %	11.66%	2.92%	2.83%	3.30%	8.55%	7.41%	-	-
Horiz. %	142.34%	127.47%	123.85%	120.44%	116.59%	107.41%	100.00%	-
NOSH	132,717	135,233	121,517	125,124	123,693	119,442	117,741	2.01%
YoY %	-1.86%	11.29%	-2.88%	1.16%	3.56%	1.44%	-	-
Horiz. %	112.72%	114.86%	103.21%	106.27%	105.06%	101.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	37.24%	17.18%	17.13%	15.88%	32.93%	16.50%	10.08%	-
YoY %	116.76%	0.29%	7.87%	-51.78%	99.58%	63.69%	-	-
Horiz. %	369.44%	170.44%	169.94%	157.54%	326.69%	163.69%	100.00%	-
ROE	10.38%	3.21%	3.76%	4.46%	9.05%	6.60%	6.03%	-
YoY %	223.36%	-14.63%	-15.70%	-50.72%	37.12%	9.45%	-	-
Horiz. %	172.14%	53.23%	62.35%	73.96%	150.08%	109.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	107.47	77.83	90.65	112.31	89.94	139.88	169.28	-7.28%
YoY %	38.08%	-14.14%	-19.29%	24.87%	-35.70%	-17.37%	-	-
Horiz. %	63.49%	45.98%	53.55%	66.35%	53.13%	82.63%	100.00%	-
EPS	33.43	9.08	11.52	12.90	25.61	17.83	15.38	13.80%
YoY %	268.17%	-21.18%	-10.70%	-49.63%	43.63%	15.93%	-	-
Horiz. %	217.36%	59.04%	74.90%	83.88%	166.51%	115.93%	100.00%	-
DPS	5.03	5.18	5.00	10.00	7.95	8.11	7.53	-6.50%
YoY %	-2.90%	3.60%	-50.00%	25.79%	-1.97%	7.70%	-	-
Horiz. %	66.80%	68.79%	66.40%	132.80%	105.58%	107.70%	100.00%	-
NAPS	3.22	2.83	3.06	2.89	2.83	2.70	2.55	3.96%
YoY %	13.78%	-7.52%	5.88%	2.12%	4.81%	5.88%	-	-
Horiz. %	126.27%	110.98%	120.00%	113.33%	110.98%	105.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 125,124
RPS	41.28	30.47	31.89	40.68	32.20	48.36	57.69	-5.42%
YoY %	35.48%	-4.45%	-21.61%	26.34%	-33.42%	-16.17%	-	-
Horiz. %	71.55%	52.82%	55.28%	70.51%	55.82%	83.83%	100.00%	-
EPS	12.84	3.55	4.05	4.67	9.17	6.16	5.24	16.10%
YoY %	261.69%	-12.35%	-13.28%	-49.07%	48.86%	17.56%	-	-
Horiz. %	245.04%	67.75%	77.29%	89.12%	175.00%	117.56%	100.00%	-
DPS	1.93	2.03	1.79	3.59	2.85	2.80	2.57	-4.65%
YoY %	-4.93%	13.41%	-50.14%	25.96%	1.79%	8.95%	-	-
Horiz. %	75.10%	78.99%	69.65%	139.69%	110.89%	108.95%	100.00%	-
NAPS	1.237	1.1078	1.0763	1.0467	1.0133	0.9335	0.8691	6.05%
YoY %	11.66%	2.93%	2.83%	3.30%	8.55%	7.41%	-	-
Horiz. %	142.33%	127.47%	123.84%	120.43%	116.59%	107.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.51	1.15	1.24	1.21	1.44	1.14	1.25	-
P/RPS	1.41	1.48	1.37	1.08	1.60	0.81	0.74	11.33%
YoY %	-4.73%	8.03%	26.85%	-32.50%	97.53%	9.46%	-	-
Horiz. %	190.54%	200.00%	185.14%	145.95%	216.22%	109.46%	100.00%	-
P/EPS	4.52	12.67	10.76	9.38	5.62	6.39	8.13	-9.31%
YoY %	-64.33%	17.75%	14.71%	66.90%	-12.05%	-21.40%	-	-
Horiz. %	55.60%	155.84%	132.35%	115.38%	69.13%	78.60%	100.00%	-
EY	22.14	7.90	9.29	10.66	17.78	15.64	12.30	10.28%
YoY %	180.25%	-14.96%	-12.85%	-40.04%	13.68%	27.15%	-	-
Horiz. %	180.00%	64.23%	75.53%	86.67%	144.55%	127.15%	100.00%	-
DY	3.33	4.50	4.03	8.26	5.52	7.11	6.02	-9.39%
YoY %	-26.00%	11.66%	-51.21%	49.64%	-22.36%	18.11%	-	-
Horiz. %	55.32%	74.75%	66.94%	137.21%	91.69%	118.11%	100.00%	-
P/NAPS	0.47	0.41	0.41	0.42	0.51	0.42	0.49	-0.69%
YoY %	14.63%	0.00%	-2.38%	-17.65%	21.43%	-14.29%	-	-
Horiz. %	95.92%	83.67%	83.67%	85.71%	104.08%	85.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	26/08/10	28/08/09	28/08/08	30/08/07	24/08/06	30/08/05	-
Price	1.46	1.21	1.18	1.18	1.36	1.14	1.09	-
P/RPS	1.36	1.55	1.30	1.05	1.51	0.81	0.64	13.37%
YoY %	-12.26%	19.23%	23.81%	-30.46%	86.42%	26.56%	-	-
Horiz. %	212.50%	242.19%	203.12%	164.06%	235.94%	126.56%	100.00%	-
P/EPS	4.37	13.33	10.24	9.15	5.31	6.39	7.09	-7.74%
YoY %	-67.22%	30.18%	11.91%	72.32%	-16.90%	-9.87%	-	-
Horiz. %	61.64%	188.01%	144.43%	129.06%	74.89%	90.13%	100.00%	-
EY	22.89	7.50	9.76	10.93	18.83	15.64	14.11	8.39%
YoY %	205.20%	-23.16%	-10.70%	-41.95%	20.40%	10.84%	-	-
Horiz. %	162.23%	53.15%	69.17%	77.46%	133.45%	110.84%	100.00%	-
DY	3.45	4.28	4.24	8.47	5.84	7.11	6.91	-10.92%
YoY %	-19.39%	0.94%	-49.94%	45.03%	-17.86%	2.89%	-	-
Horiz. %	49.93%	61.94%	61.36%	122.58%	84.52%	102.89%	100.00%	-
P/NAPS	0.45	0.43	0.39	0.41	0.48	0.42	0.43	0.76%
YoY %	4.65%	10.26%	-4.88%	-14.58%	14.29%	-2.33%	-	-
Horiz. %	104.65%	100.00%	90.70%	95.35%	111.63%	97.67%	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