[BREM] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 5.17%
YoY- 72.77%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 105,331 106,613 144,761 106,411 157,541 194,971 181,650 -8.67%
PBT 25,424 24,054 21,699 48,422 34,530 31,479 25,755 -0.21%
Tax -5,153 -5,646 -2,148 -8,829 -8,855 -8,951 -11,493 -12.50%
NP 20,271 18,408 19,551 39,593 25,675 22,528 14,262 6.03%
-
NP to SH 13,754 13,431 14,868 33,311 19,281 19,174 14,262 -0.60%
-
Tax Rate 20.27% 23.47% 9.90% 18.23% 25.64% 28.43% 44.62% -
Total Cost 85,060 88,205 125,210 66,818 131,866 172,443 167,388 -10.66%
-
Net Worth 390,406 373,735 370,448 357,425 326,567 299,910 231,333 9.10%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,999 6,168 12,395 9,829 9,686 8,862 6,013 2.56%
Div Payout % 50.89% 45.93% 83.37% 29.51% 50.24% 46.22% 42.16% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 390,406 373,735 370,448 357,425 326,567 299,910 231,333 9.10%
NOSH 136,030 120,560 123,482 124,538 119,185 116,244 77,111 9.91%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.25% 17.27% 13.51% 37.21% 16.30% 11.55% 7.85% -
ROE 3.52% 3.59% 4.01% 9.32% 5.90% 6.39% 6.17% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 77.43 88.43 117.23 85.44 132.18 167.73 235.57 -16.91%
EPS 10.11 11.14 12.04 26.75 16.18 16.49 18.50 -9.57%
DPS 5.15 5.12 10.00 7.89 8.00 7.62 7.80 -6.68%
NAPS 2.87 3.10 3.00 2.87 2.74 2.58 3.00 -0.73%
Adjusted Per Share Value based on latest NOSH - 124,538
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.49 30.86 41.90 30.80 45.60 56.44 52.58 -8.67%
EPS 3.98 3.89 4.30 9.64 5.58 5.55 4.13 -0.61%
DPS 2.03 1.79 3.59 2.85 2.80 2.57 1.74 2.60%
NAPS 1.1301 1.0818 1.0723 1.0346 0.9453 0.8681 0.6696 9.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.21 1.22 1.35 1.40 1.25 1.13 1.62 -
P/RPS 1.56 1.38 1.15 1.64 0.95 0.67 0.69 14.55%
P/EPS 11.97 10.95 11.21 5.23 7.73 6.85 8.76 5.33%
EY 8.36 9.13 8.92 19.11 12.94 14.60 11.42 -5.06%
DY 4.25 4.19 7.41 5.64 6.40 6.75 4.81 -2.04%
P/NAPS 0.42 0.39 0.45 0.49 0.46 0.44 0.54 -4.10%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/12/10 30/11/09 27/11/08 26/11/07 30/11/06 28/11/05 30/11/04 -
Price 1.19 1.13 0.97 1.35 1.21 1.01 0.88 -
P/RPS 1.54 1.28 0.83 1.58 0.92 0.60 0.37 26.81%
P/EPS 11.77 10.14 8.06 5.05 7.48 6.12 4.76 16.27%
EY 8.50 9.86 12.41 19.81 13.37 16.33 21.02 -14.00%
DY 4.32 4.53 10.31 5.85 6.61 7.55 8.86 -11.27%
P/NAPS 0.41 0.36 0.32 0.47 0.44 0.39 0.29 5.93%

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