[BREM] YoY TTM Result on 30-Jun-2012 [#1]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	120,150	137,514	118,393	142,208	142,626	105,252	110,157	1.45%
YoY %	-12.63%	16.15%	-16.75%	-0.29%	35.51%	-4.45%	-	-
Horiz. %	109.07%	124.83%	107.48%	129.10%	129.48%	95.55%	100.00%	-
PBT	82,278	63,323	50,545	58,429	63,746	22,943	24,675	22.21%
YoY %	29.93%	25.28%	-13.49%	-8.34%	177.85%	-7.02%	-	-
Horiz. %	333.45%	256.63%	204.84%	236.79%	258.34%	92.98%	100.00%	-
Tax	-22,072	-12,542	-16,935	-12,853	-10,634	-4,861	-5,810	24.90%
YoY %	-75.98%	25.94%	-31.76%	-20.87%	-118.76%	16.33%	-	-
Horiz. %	379.90%	215.87%	291.48%	221.22%	183.03%	83.67%	100.00%	-
NP	60,206	50,781	33,610	45,576	53,112	18,082	18,865	21.32%
YoY %	18.56%	51.09%	-26.26%	-14.19%	193.73%	-4.15%	-	-
Horiz. %	319.14%	269.18%	178.16%	241.59%	281.54%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,877	36,282	21,839	34,755	44,361	12,279	13,998	20.50%
YoY %	18.18%	66.13%	-37.16%	-21.65%	261.28%	-12.28%	-	-
Horiz. %	306.31%	259.19%	156.02%	248.29%	316.91%	87.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.83%	19.81%	33.50%	22.00%	16.68%	21.19%	23.55%	-
YoY %	35.44%	-40.87%	52.27%	31.89%	-21.28%	-10.02%	-	-
Horiz. %	113.93%	84.12%	142.25%	93.42%	70.83%	89.98%	100.00%	-
Total Cost	59,944	86,733	84,783	96,632	89,514	87,170	91,292	-6.76%
YoY %	-30.89%	2.30%	-12.26%	7.95%	2.69%	-4.52%	-	-
Horiz. %	65.66%	95.01%	92.87%	105.85%	98.05%	95.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	506,739	335,999	466,845	499,532	427,351	382,710	371,842	5.29%
YoY %	50.82%	-28.03%	-6.54%	16.89%	11.66%	2.92%	-	-
Horiz. %	136.28%	90.36%	125.55%	134.34%	114.93%	102.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	18,660	5,036	3,411	9,976	6,680	6,999	6,168	20.25%
YoY %	270.53%	47.64%	-65.81%	49.34%	-4.56%	13.47%	-	-
Horiz. %	302.53%	81.65%	55.30%	161.74%	108.30%	113.47%	100.00%	-
Div Payout %	43.52%	13.88%	15.62%	28.70%	15.06%	57.01%	44.07%	-
YoY %	213.54%	-11.14%	-45.57%	90.57%	-73.58%	29.36%	-	-
Horiz. %	98.75%	31.50%	35.44%	65.12%	34.17%	129.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	506,739	335,999	466,845	499,532	427,351	382,710	371,842	5.29%
YoY %	50.82%	-28.03%	-6.54%	16.89%	11.66%	2.92%	-	-
Horiz. %	136.28%	90.36%	125.55%	134.34%	114.93%	102.92%	100.00%	-
NOSH	324,833	167,999	169,147	172,848	132,717	135,233	121,517	17.79%
YoY %	93.35%	-0.68%	-2.14%	30.24%	-1.86%	11.29%	-	-
Horiz. %	267.31%	138.25%	139.20%	142.24%	109.22%	111.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	50.11%	36.93%	28.39%	32.05%	37.24%	17.18%	17.13%	-
YoY %	35.69%	30.08%	-11.42%	-13.94%	116.76%	0.29%	-	-
Horiz. %	292.53%	215.59%	165.73%	187.10%	217.40%	100.29%	100.00%	-
ROE	8.46%	10.80%	4.68%	6.96%	10.38%	3.21%	3.76%	-
YoY %	-21.67%	130.77%	-32.76%	-32.95%	223.36%	-14.63%	-	-
Horiz. %	225.00%	287.23%	124.47%	185.11%	276.06%	85.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	36.99	81.85	69.99	82.27	107.47	77.83	90.65	-13.87%
YoY %	-54.81%	16.95%	-14.93%	-23.45%	38.08%	-14.14%	-	-
Horiz. %	40.81%	90.29%	77.21%	90.76%	118.55%	85.86%	100.00%	-
EPS	13.20	21.60	12.91	20.11	33.43	9.08	11.52	2.29%
YoY %	-38.89%	67.31%	-35.80%	-39.84%	268.17%	-21.18%	-	-
Horiz. %	114.58%	187.50%	112.07%	174.57%	290.19%	78.82%	100.00%	-
DPS	5.74	3.00	2.02	5.77	5.03	5.18	5.00	2.32%
YoY %	91.33%	48.51%	-64.99%	14.71%	-2.90%	3.60%	-	-
Horiz. %	114.80%	60.00%	40.40%	115.40%	100.60%	103.60%	100.00%	-
NAPS	1.56	2.00	2.76	2.89	3.22	2.83	3.06	-10.61%
YoY %	-22.00%	-27.54%	-4.50%	-10.25%	13.78%	-7.52%	-	-
Horiz. %	50.98%	65.36%	90.20%	94.44%	105.23%	92.48%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 172,848
RPS	34.78	39.80	34.27	41.16	41.28	30.47	31.89	1.45%
YoY %	-12.61%	16.14%	-16.74%	-0.29%	35.48%	-4.45%	-	-
Horiz. %	109.06%	124.80%	107.46%	129.07%	129.44%	95.55%	100.00%	-
EPS	12.41	10.50	6.32	10.06	12.84	3.55	4.05	20.50%
YoY %	18.19%	66.14%	-37.18%	-21.65%	261.69%	-12.35%	-	-
Horiz. %	306.42%	259.26%	156.05%	248.40%	317.04%	87.65%	100.00%	-
DPS	5.40	1.46	0.99	2.89	1.93	2.03	1.79	20.19%
YoY %	269.86%	47.47%	-65.74%	49.74%	-4.93%	13.41%	-	-
Horiz. %	301.68%	81.56%	55.31%	161.45%	107.82%	113.41%	100.00%	-
NAPS	1.4668	0.9726	1.3513	1.4459	1.237	1.1078	1.0763	5.29%
YoY %	50.81%	-28.02%	-6.54%	16.89%	11.66%	2.93%	-	-
Horiz. %	136.28%	90.37%	125.55%	134.34%	114.93%	102.93%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.01	2.07	1.18	1.19	1.51	1.15	1.24	-
P/RPS	2.73	2.53	1.69	1.45	1.41	1.48	1.37	12.17%
YoY %	7.91%	49.70%	16.55%	2.84%	-4.73%	8.03%	-	-
Horiz. %	199.27%	184.67%	123.36%	105.84%	102.92%	108.03%	100.00%	-
P/EPS	7.65	9.58	9.14	5.92	4.52	12.67	10.76	-5.52%
YoY %	-20.15%	4.81%	54.39%	30.97%	-64.33%	17.75%	-	-
Horiz. %	71.10%	89.03%	84.94%	55.02%	42.01%	117.75%	100.00%	-
EY	13.07	10.43	10.94	16.90	22.14	7.90	9.29	5.85%
YoY %	25.31%	-4.66%	-35.27%	-23.67%	180.25%	-14.96%	-	-
Horiz. %	140.69%	112.27%	117.76%	181.92%	238.32%	85.04%	100.00%	-
DY	5.69	1.45	1.71	4.85	3.33	4.50	4.03	5.91%
YoY %	292.41%	-15.20%	-64.74%	45.65%	-26.00%	11.66%	-	-
Horiz. %	141.19%	35.98%	42.43%	120.35%	82.63%	111.66%	100.00%	-
P/NAPS	0.65	1.04	0.43	0.41	0.47	0.41	0.41	7.97%
YoY %	-37.50%	141.86%	4.88%	-12.77%	14.63%	0.00%	-	-
Horiz. %	158.54%	253.66%	104.88%	100.00%	114.63%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	29/08/14	29/08/13	29/08/12	26/08/11	26/08/10	28/08/09	-
Price	0.885	2.52	1.15	1.19	1.46	1.21	1.18	-
P/RPS	2.39	3.08	1.64	1.45	1.36	1.55	1.30	10.67%
YoY %	-22.40%	87.80%	13.10%	6.62%	-12.26%	19.23%	-	-
Horiz. %	183.85%	236.92%	126.15%	111.54%	104.62%	119.23%	100.00%	-
P/EPS	6.70	11.67	8.91	5.92	4.37	13.33	10.24	-6.82%
YoY %	-42.59%	30.98%	50.51%	35.47%	-67.22%	30.18%	-	-
Horiz. %	65.43%	113.96%	87.01%	57.81%	42.68%	130.18%	100.00%	-
EY	14.91	8.57	11.23	16.90	22.89	7.50	9.76	7.31%
YoY %	73.98%	-23.69%	-33.55%	-26.17%	205.20%	-23.16%	-	-
Horiz. %	152.77%	87.81%	115.06%	173.16%	234.53%	76.84%	100.00%	-
DY	6.49	1.19	1.75	4.85	3.45	4.28	4.24	7.34%
YoY %	445.38%	-32.00%	-63.92%	40.58%	-19.39%	0.94%	-	-
Horiz. %	153.07%	28.07%	41.27%	114.39%	81.37%	100.94%	100.00%	-
P/NAPS	0.57	1.26	0.42	0.41	0.45	0.43	0.39	6.52%
YoY %	-54.76%	200.00%	2.44%	-8.89%	4.65%	10.26%	-	-
Horiz. %	146.15%	323.08%	107.69%	105.13%	115.38%	110.26%	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