[BREM] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 2.38%
YoY- 261.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 137,514 118,393 142,208 142,626 105,252 110,157 140,529 -0.36%
PBT 63,323 50,545 58,429 63,746 22,943 24,675 25,171 16.61%
Tax -12,542 -16,935 -12,853 -10,634 -4,861 -5,810 -2,856 27.95%
NP 50,781 33,610 45,576 53,112 18,082 18,865 22,315 14.68%
-
NP to SH 36,282 21,839 34,755 44,361 12,279 13,998 16,144 14.44%
-
Tax Rate 19.81% 33.50% 22.00% 16.68% 21.19% 23.55% 11.35% -
Total Cost 86,733 84,783 96,632 89,514 87,170 91,292 118,214 -5.02%
-
Net Worth 335,999 466,845 499,532 427,351 382,710 371,842 361,611 -1.21%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,036 3,411 9,976 6,680 6,999 6,168 12,395 -13.93%
Div Payout % 13.88% 15.62% 28.70% 15.06% 57.01% 44.07% 76.78% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 335,999 466,845 499,532 427,351 382,710 371,842 361,611 -1.21%
NOSH 167,999 169,147 172,848 132,717 135,233 121,517 125,124 5.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 36.93% 28.39% 32.05% 37.24% 17.18% 17.13% 15.88% -
ROE 10.80% 4.68% 6.96% 10.38% 3.21% 3.76% 4.46% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 81.85 69.99 82.27 107.47 77.83 90.65 112.31 -5.13%
EPS 21.60 12.91 20.11 33.43 9.08 11.52 12.90 8.96%
DPS 3.00 2.02 5.77 5.03 5.18 5.00 10.00 -18.17%
NAPS 2.00 2.76 2.89 3.22 2.83 3.06 2.89 -5.94%
Adjusted Per Share Value based on latest NOSH - 132,717
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 39.80 34.27 41.16 41.28 30.47 31.89 40.68 -0.36%
EPS 10.50 6.32 10.06 12.84 3.55 4.05 4.67 14.45%
DPS 1.46 0.99 2.89 1.93 2.03 1.79 3.59 -13.91%
NAPS 0.9726 1.3513 1.4459 1.237 1.1078 1.0763 1.0467 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.07 1.18 1.19 1.51 1.15 1.24 1.21 -
P/RPS 2.53 1.69 1.45 1.41 1.48 1.37 1.08 15.23%
P/EPS 9.58 9.14 5.92 4.52 12.67 10.76 9.38 0.35%
EY 10.43 10.94 16.90 22.14 7.90 9.29 10.66 -0.36%
DY 1.45 1.71 4.85 3.33 4.50 4.03 8.26 -25.16%
P/NAPS 1.04 0.43 0.41 0.47 0.41 0.41 0.42 16.30%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 -
Price 2.52 1.15 1.19 1.46 1.21 1.18 1.18 -
P/RPS 3.08 1.64 1.45 1.36 1.55 1.30 1.05 19.63%
P/EPS 11.67 8.91 5.92 4.37 13.33 10.24 9.15 4.13%
EY 8.57 11.23 16.90 22.89 7.50 9.76 10.93 -3.97%
DY 1.19 1.75 4.85 3.45 4.28 4.24 8.47 -27.88%
P/NAPS 1.26 0.42 0.41 0.45 0.43 0.39 0.41 20.56%

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