[BREM] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -21.74%
YoY- 9.61%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 194,971 181,650 110,705 94,469 71,138 114,528 52,912 -1.37%
PBT 31,479 25,755 -15,582 19,932 18,224 24,547 10,141 -1.19%
Tax -8,951 -11,493 -11,776 -10,822 -9,913 -14,198 -5,307 -0.55%
NP 22,528 14,262 -27,358 9,110 8,311 10,349 4,834 -1.62%
-
NP to SH 19,174 14,262 -27,358 9,110 8,311 10,349 4,834 -1.45%
-
Tax Rate 28.43% 44.62% - 54.29% 54.40% 57.84% 52.33% -
Total Cost 172,443 167,388 138,063 85,359 62,827 104,179 48,078 -1.34%
-
Net Worth 299,910 231,333 250,987 273,533 245,388 245,845 228,954 -0.28%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 8,862 6,013 3,644 - - - - -100.00%
Div Payout % 46.22% 42.16% 0.00% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 299,910 231,333 250,987 273,533 245,388 245,845 228,954 -0.28%
NOSH 116,244 77,111 72,749 73,333 71,961 71,466 64,676 -0.62%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.55% 7.85% -24.71% 9.64% 11.68% 9.04% 9.14% -
ROE 6.39% 6.17% -10.90% 3.33% 3.39% 4.21% 2.11% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 167.73 235.57 152.17 128.82 98.86 160.25 81.81 -0.76%
EPS 16.49 18.50 -37.61 12.42 11.55 14.48 7.47 -0.83%
DPS 7.62 7.80 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.58 3.00 3.45 3.73 3.41 3.44 3.54 0.33%
Adjusted Per Share Value based on latest NOSH - 73,333
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 56.44 52.58 32.04 27.34 20.59 33.15 15.32 -1.37%
EPS 5.55 4.13 -7.92 2.64 2.41 3.00 1.40 -1.45%
DPS 2.57 1.74 1.05 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8681 0.6696 0.7265 0.7918 0.7103 0.7116 0.6627 -0.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.13 1.62 1.22 1.38 1.20 2.01 0.00 -
P/RPS 0.67 0.69 0.80 1.07 1.21 1.25 0.00 -100.00%
P/EPS 6.85 8.76 -3.24 11.11 10.39 13.88 0.00 -100.00%
EY 14.60 11.42 -30.82 9.00 9.62 7.20 0.00 -100.00%
DY 6.75 4.81 4.10 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.54 0.35 0.37 0.35 0.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 30/11/04 28/11/03 29/11/02 29/11/01 28/11/00 - -
Price 1.01 0.88 1.56 1.49 1.34 1.97 0.00 -
P/RPS 0.60 0.37 1.03 1.16 1.36 1.23 0.00 -100.00%
P/EPS 6.12 4.76 -4.15 11.99 11.60 13.60 0.00 -100.00%
EY 16.33 21.02 -24.11 8.34 8.62 7.35 0.00 -100.00%
DY 7.55 8.86 3.21 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.39 0.29 0.45 0.40 0.39 0.57 0.00 -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
Post a Comment