[BREM] YoY TTM Result on 30-Sep-2008 [#2]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	162,262	105,331	106,613	144,761	106,411	157,541	194,971	-3.01%
YoY %	54.05%	-1.20%	-26.35%	36.04%	-32.46%	-19.20%	-	-
Horiz. %	83.22%	54.02%	54.68%	74.25%	54.58%	80.80%	100.00%	-
PBT	69,471	25,424	24,054	21,699	48,422	34,530	31,479	14.09%
YoY %	173.25%	5.70%	10.85%	-55.19%	40.23%	9.69%	-	-
Horiz. %	220.69%	80.76%	76.41%	68.93%	153.82%	109.69%	100.00%	-
Tax	-12,624	-5,153	-5,646	-2,148	-8,829	-8,855	-8,951	5.89%
YoY %	-144.98%	8.73%	-162.85%	75.67%	0.29%	1.07%	-	-
Horiz. %	141.03%	57.57%	63.08%	24.00%	98.64%	98.93%	100.00%	-
NP	56,847	20,271	18,408	19,551	39,593	25,675	22,528	16.67%
YoY %	180.44%	10.12%	-5.85%	-50.62%	54.21%	13.97%	-	-
Horiz. %	252.34%	89.98%	81.71%	86.79%	175.75%	113.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,014	13,754	13,431	14,868	33,311	19,281	19,174	15.70%
YoY %	234.55%	2.40%	-9.67%	-55.37%	72.77%	0.56%	-	-
Horiz. %	239.98%	71.73%	70.05%	77.54%	173.73%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.17%	20.27%	23.47%	9.90%	18.23%	25.64%	28.43%	-
YoY %	-10.36%	-13.63%	137.07%	-45.69%	-28.90%	-9.81%	-	-
Horiz. %	63.91%	71.30%	82.55%	34.82%	64.12%	90.19%	100.00%	-
Total Cost	105,415	85,060	88,205	125,210	66,818	131,866	172,443	-7.87%
YoY %	23.93%	-3.57%	-29.55%	87.39%	-49.33%	-23.53%	-	-
Horiz. %	61.13%	49.33%	51.15%	72.61%	38.75%	76.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	397,744	390,406	373,735	370,448	357,425	326,567	299,910	4.81%
YoY %	1.88%	4.46%	0.89%	3.64%	9.45%	8.89%	-	-
Horiz. %	132.62%	130.17%	124.62%	123.52%	119.18%	108.89%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	6,680	6,999	6,168	12,395	9,829	9,686	8,862	-4.59%
YoY %	-4.56%	13.47%	-50.24%	26.11%	1.48%	9.30%	-	-
Horiz. %	75.38%	78.98%	69.60%	139.87%	110.91%	109.30%	100.00%	-
Div Payout %	14.52%	50.89%	45.93%	83.37%	29.51%	50.24%	46.22%	-
YoY %	-71.47%	10.80%	-44.91%	182.51%	-41.26%	8.70%	-	-
Horiz. %	31.41%	110.10%	99.37%	180.38%	63.85%	108.70%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	397,744	390,406	373,735	370,448	357,425	326,567	299,910	4.81%
YoY %	1.88%	4.46%	0.89%	3.64%	9.45%	8.89%	-	-
Horiz. %	132.62%	130.17%	124.62%	123.52%	119.18%	108.89%	100.00%	-
NOSH	132,581	136,030	120,560	123,482	124,538	119,185	116,244	2.21%
YoY %	-2.54%	12.83%	-2.37%	-0.85%	4.49%	2.53%	-	-
Horiz. %	114.05%	117.02%	103.71%	106.23%	107.13%	102.53%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	35.03%	19.25%	17.27%	13.51%	37.21%	16.30%	11.55%	-
YoY %	81.97%	11.46%	27.83%	-63.69%	128.28%	41.13%	-	-
Horiz. %	303.29%	166.67%	149.52%	116.97%	322.16%	141.13%	100.00%	-
ROE	11.57%	3.52%	3.59%	4.01%	9.32%	5.90%	6.39%	-
YoY %	228.69%	-1.95%	-10.47%	-56.97%	57.97%	-7.67%	-	-
Horiz. %	181.06%	55.09%	56.18%	62.75%	145.85%	92.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	122.39	77.43	88.43	117.23	85.44	132.18	167.73	-5.11%
YoY %	58.07%	-12.44%	-24.57%	37.21%	-35.36%	-21.19%	-	-
Horiz. %	72.97%	46.16%	52.72%	69.89%	50.94%	78.81%	100.00%	-
EPS	34.71	10.11	11.14	12.04	26.75	16.18	16.49	13.20%
YoY %	243.32%	-9.25%	-7.48%	-54.99%	65.33%	-1.88%	-	-
Horiz. %	210.49%	61.31%	67.56%	73.01%	162.22%	98.12%	100.00%	-
DPS	5.04	5.15	5.12	10.00	7.89	8.00	7.62	-6.65%
YoY %	-2.14%	0.59%	-48.80%	26.74%	-1.38%	4.99%	-	-
Horiz. %	66.14%	67.59%	67.19%	131.23%	103.54%	104.99%	100.00%	-
NAPS	3.00	2.87	3.10	3.00	2.87	2.74	2.58	2.54%
YoY %	4.53%	-7.42%	3.33%	4.53%	4.74%	6.20%	-	-
Horiz. %	116.28%	111.24%	120.16%	116.28%	111.24%	106.20%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 123,482
RPS	46.97	30.49	30.86	41.90	30.80	45.60	56.44	-3.01%
YoY %	54.05%	-1.20%	-26.35%	36.04%	-32.46%	-19.21%	-	-
Horiz. %	83.22%	54.02%	54.68%	74.24%	54.57%	80.79%	100.00%	-
EPS	13.32	3.98	3.89	4.30	9.64	5.58	5.55	15.70%
YoY %	234.67%	2.31%	-9.53%	-55.39%	72.76%	0.54%	-	-
Horiz. %	240.00%	71.71%	70.09%	77.48%	173.69%	100.54%	100.00%	-
DPS	1.93	2.03	1.79	3.59	2.85	2.80	2.57	-4.65%
YoY %	-4.93%	13.41%	-50.14%	25.96%	1.79%	8.95%	-	-
Horiz. %	75.10%	78.99%	69.65%	139.69%	110.89%	108.95%	100.00%	-
NAPS	1.1513	1.1301	1.0818	1.0723	1.0346	0.9453	0.8681	4.81%
YoY %	1.88%	4.46%	0.89%	3.64%	9.45%	8.89%	-	-
Horiz. %	132.62%	130.18%	124.62%	123.52%	119.18%	108.89%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.46	1.21	1.22	1.35	1.40	1.25	1.13	-
P/RPS	1.19	1.56	1.38	1.15	1.64	0.95	0.67	10.04%
YoY %	-23.72%	13.04%	20.00%	-29.88%	72.63%	41.79%	-	-
Horiz. %	177.61%	232.84%	205.97%	171.64%	244.78%	141.79%	100.00%	-
P/EPS	4.21	11.97	10.95	11.21	5.23	7.73	6.85	-7.78%
YoY %	-64.83%	9.32%	-2.32%	114.34%	-32.34%	12.85%	-	-
Horiz. %	61.46%	174.74%	159.85%	163.65%	76.35%	112.85%	100.00%	-
EY	23.77	8.36	9.13	8.92	19.11	12.94	14.60	8.45%
YoY %	184.33%	-8.43%	2.35%	-53.32%	47.68%	-11.37%	-	-
Horiz. %	162.81%	57.26%	62.53%	61.10%	130.89%	88.63%	100.00%	-
DY	3.45	4.25	4.19	7.41	5.64	6.40	6.75	-10.57%
YoY %	-18.82%	1.43%	-43.45%	31.38%	-11.88%	-5.19%	-	-
Horiz. %	51.11%	62.96%	62.07%	109.78%	83.56%	94.81%	100.00%	-
P/NAPS	0.49	0.42	0.39	0.45	0.49	0.46	0.44	1.80%
YoY %	16.67%	7.69%	-13.33%	-8.16%	6.52%	4.55%	-	-
Horiz. %	111.36%	95.45%	88.64%	102.27%	111.36%	104.55%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	09/12/10	30/11/09	27/11/08	26/11/07	30/11/06	28/11/05	-
Price	1.32	1.19	1.13	0.97	1.35	1.21	1.01	-
P/RPS	1.08	1.54	1.28	0.83	1.58	0.92	0.60	10.28%
YoY %	-29.87%	20.31%	54.22%	-47.47%	71.74%	53.33%	-	-
Horiz. %	180.00%	256.67%	213.33%	138.33%	263.33%	153.33%	100.00%	-
P/EPS	3.80	11.77	10.14	8.06	5.05	7.48	6.12	-7.63%
YoY %	-67.71%	16.07%	25.81%	59.60%	-32.49%	22.22%	-	-
Horiz. %	62.09%	192.32%	165.69%	131.70%	82.52%	122.22%	100.00%	-
EY	26.29	8.50	9.86	12.41	19.81	13.37	16.33	8.25%
YoY %	209.29%	-13.79%	-20.55%	-37.35%	48.17%	-18.13%	-	-
Horiz. %	160.99%	52.05%	60.38%	76.00%	121.31%	81.87%	100.00%	-
DY	3.82	4.32	4.53	10.31	5.85	6.61	7.55	-10.72%
YoY %	-11.57%	-4.64%	-56.06%	76.24%	-11.50%	-12.45%	-	-
Horiz. %	50.60%	57.22%	60.00%	136.56%	77.48%	87.55%	100.00%	-
P/NAPS	0.44	0.41	0.36	0.32	0.47	0.44	0.39	2.02%
YoY %	7.32%	13.89%	12.50%	-31.91%	6.82%	12.82%	-	-
Horiz. %	112.82%	105.13%	92.31%	82.05%	120.51%	112.82%	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