[BREM] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 3.87%
YoY- -13.29%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 142,208 142,626 105,252 110,157 140,529 111,253 167,077 -2.64%
PBT 58,429 63,746 22,943 24,675 25,171 44,977 37,487 7.67%
Tax -12,853 -10,634 -4,861 -5,810 -2,856 -8,336 -9,920 4.40%
NP 45,576 53,112 18,082 18,865 22,315 36,641 27,567 8.73%
-
NP to SH 34,755 44,361 12,279 13,998 16,144 31,672 21,294 8.49%
-
Tax Rate 22.00% 16.68% 21.19% 23.55% 11.35% 18.53% 26.46% -
Total Cost 96,632 89,514 87,170 91,292 118,214 74,612 139,510 -5.93%
-
Net Worth 499,532 427,351 382,710 371,842 361,611 350,053 322,494 7.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,976 6,680 6,999 6,168 12,395 9,829 9,686 0.49%
Div Payout % 28.70% 15.06% 57.01% 44.07% 76.78% 31.04% 45.49% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 499,532 427,351 382,710 371,842 361,611 350,053 322,494 7.55%
NOSH 172,848 132,717 135,233 121,517 125,124 123,693 119,442 6.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 32.05% 37.24% 17.18% 17.13% 15.88% 32.93% 16.50% -
ROE 6.96% 10.38% 3.21% 3.76% 4.46% 9.05% 6.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 82.27 107.47 77.83 90.65 112.31 89.94 139.88 -8.45%
EPS 20.11 33.43 9.08 11.52 12.90 25.61 17.83 2.02%
DPS 5.77 5.03 5.18 5.00 10.00 7.95 8.11 -5.51%
NAPS 2.89 3.22 2.83 3.06 2.89 2.83 2.70 1.13%
Adjusted Per Share Value based on latest NOSH - 121,517
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 41.16 41.28 30.47 31.89 40.68 32.20 48.36 -2.64%
EPS 10.06 12.84 3.55 4.05 4.67 9.17 6.16 8.51%
DPS 2.89 1.93 2.03 1.79 3.59 2.85 2.80 0.52%
NAPS 1.4459 1.237 1.1078 1.0763 1.0467 1.0133 0.9335 7.55%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.19 1.51 1.15 1.24 1.21 1.44 1.14 -
P/RPS 1.45 1.41 1.48 1.37 1.08 1.60 0.81 10.18%
P/EPS 5.92 4.52 12.67 10.76 9.38 5.62 6.39 -1.26%
EY 16.90 22.14 7.90 9.29 10.66 17.78 15.64 1.29%
DY 4.85 3.33 4.50 4.03 8.26 5.52 7.11 -6.17%
P/NAPS 0.41 0.47 0.41 0.41 0.42 0.51 0.42 -0.40%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 30/08/07 24/08/06 -
Price 1.19 1.46 1.21 1.18 1.18 1.36 1.14 -
P/RPS 1.45 1.36 1.55 1.30 1.05 1.51 0.81 10.18%
P/EPS 5.92 4.37 13.33 10.24 9.15 5.31 6.39 -1.26%
EY 16.90 22.89 7.50 9.76 10.93 18.83 15.64 1.29%
DY 4.85 3.45 4.28 4.24 8.47 5.84 7.11 -6.17%
P/NAPS 0.41 0.45 0.43 0.39 0.41 0.48 0.42 -0.40%

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