[BREM] YoY TTM Result on 30-Jun-2010 [#1]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 4.54%
YoY- -12.28%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 118,393 142,208 142,626 105,252 110,157 140,529 111,253 1.04%
PBT 50,545 58,429 63,746 22,943 24,675 25,171 44,977 1.96%
Tax -16,935 -12,853 -10,634 -4,861 -5,810 -2,856 -8,336 12.52%
NP 33,610 45,576 53,112 18,082 18,865 22,315 36,641 -1.42%
-
NP to SH 21,839 34,755 44,361 12,279 13,998 16,144 31,672 -6.00%
-
Tax Rate 33.50% 22.00% 16.68% 21.19% 23.55% 11.35% 18.53% -
Total Cost 84,783 96,632 89,514 87,170 91,292 118,214 74,612 2.15%
-
Net Worth 466,845 499,532 427,351 382,710 371,842 361,611 350,053 4.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,411 9,976 6,680 6,999 6,168 12,395 9,829 -16.15%
Div Payout % 15.62% 28.70% 15.06% 57.01% 44.07% 76.78% 31.04% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 466,845 499,532 427,351 382,710 371,842 361,611 350,053 4.91%
NOSH 169,147 172,848 132,717 135,233 121,517 125,124 123,693 5.34%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 28.39% 32.05% 37.24% 17.18% 17.13% 15.88% 32.93% -
ROE 4.68% 6.96% 10.38% 3.21% 3.76% 4.46% 9.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.99 82.27 107.47 77.83 90.65 112.31 89.94 -4.09%
EPS 12.91 20.11 33.43 9.08 11.52 12.90 25.61 -10.77%
DPS 2.02 5.77 5.03 5.18 5.00 10.00 7.95 -20.39%
NAPS 2.76 2.89 3.22 2.83 3.06 2.89 2.83 -0.41%
Adjusted Per Share Value based on latest NOSH - 135,233
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.27 41.16 41.28 30.47 31.89 40.68 32.20 1.04%
EPS 6.32 10.06 12.84 3.55 4.05 4.67 9.17 -6.00%
DPS 0.99 2.89 1.93 2.03 1.79 3.59 2.85 -16.14%
NAPS 1.3513 1.4459 1.237 1.1078 1.0763 1.0467 1.0133 4.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.18 1.19 1.51 1.15 1.24 1.21 1.44 -
P/RPS 1.69 1.45 1.41 1.48 1.37 1.08 1.60 0.91%
P/EPS 9.14 5.92 4.52 12.67 10.76 9.38 5.62 8.43%
EY 10.94 16.90 22.14 7.90 9.29 10.66 17.78 -7.76%
DY 1.71 4.85 3.33 4.50 4.03 8.26 5.52 -17.72%
P/NAPS 0.43 0.41 0.47 0.41 0.41 0.42 0.51 -2.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 30/08/07 -
Price 1.15 1.19 1.46 1.21 1.18 1.18 1.36 -
P/RPS 1.64 1.45 1.36 1.55 1.30 1.05 1.51 1.38%
P/EPS 8.91 5.92 4.37 13.33 10.24 9.15 5.31 9.00%
EY 11.23 16.90 22.89 7.50 9.76 10.93 18.83 -8.24%
DY 1.75 4.85 3.45 4.28 4.24 8.47 5.84 -18.18%
P/NAPS 0.42 0.41 0.45 0.43 0.39 0.41 0.48 -2.19%

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