[BREM] YoY TTM Result on 30-Sep-2009 [#2]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	120,790	162,262	105,331	106,613	144,761	106,411	157,541	-4.32%
YoY %	-25.56%	54.05%	-1.20%	-26.35%	36.04%	-32.46%	-	-
Horiz. %	76.67%	103.00%	66.86%	67.67%	91.89%	67.54%	100.00%	-
PBT	53,846	69,471	25,424	24,054	21,699	48,422	34,530	7.67%
YoY %	-22.49%	173.25%	5.70%	10.85%	-55.19%	40.23%	-	-
Horiz. %	155.94%	201.19%	73.63%	69.66%	62.84%	140.23%	100.00%	-
Tax	-11,547	-12,624	-5,153	-5,646	-2,148	-8,829	-8,855	4.51%
YoY %	8.53%	-144.98%	8.73%	-162.85%	75.67%	0.29%	-	-
Horiz. %	130.40%	142.56%	58.19%	63.76%	24.26%	99.71%	100.00%	-
NP	42,299	56,847	20,271	18,408	19,551	39,593	25,675	8.66%
YoY %	-25.59%	180.44%	10.12%	-5.85%	-50.62%	54.21%	-	-
Horiz. %	164.75%	221.41%	78.95%	71.70%	76.15%	154.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,378	46,014	13,754	13,431	14,868	33,311	19,281	9.56%
YoY %	-27.46%	234.55%	2.40%	-9.67%	-55.37%	72.77%	-	-
Horiz. %	173.11%	238.65%	71.33%	69.66%	77.11%	172.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.44%	18.17%	20.27%	23.47%	9.90%	18.23%	25.64%	-
YoY %	18.00%	-10.36%	-13.63%	137.07%	-45.69%	-28.90%	-	-
Horiz. %	83.62%	70.87%	79.06%	91.54%	38.61%	71.10%	100.00%	-
Total Cost	78,491	105,415	85,060	88,205	125,210	66,818	131,866	-8.27%
YoY %	-25.54%	23.93%	-3.57%	-29.55%	87.39%	-49.33%	-	-
Horiz. %	59.52%	79.94%	64.50%	66.89%	94.95%	50.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	485,107	397,744	390,406	373,735	370,448	357,425	326,567	6.81%
YoY %	21.96%	1.88%	4.46%	0.89%	3.64%	9.45%	-	-
Horiz. %	148.55%	121.80%	119.55%	114.44%	113.44%	109.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	9,976	6,680	6,999	6,168	12,395	9,829	9,686	0.49%
YoY %	49.34%	-4.56%	13.47%	-50.24%	26.11%	1.48%	-	-
Horiz. %	102.99%	68.97%	72.26%	63.68%	127.97%	101.48%	100.00%	-
Div Payout %	29.89%	14.52%	50.89%	45.93%	83.37%	29.51%	50.24%	-
YoY %	105.85%	-71.47%	10.80%	-44.91%	182.51%	-41.26%	-	-
Horiz. %	59.49%	28.90%	101.29%	91.42%	165.94%	58.74%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	485,107	397,744	390,406	373,735	370,448	357,425	326,567	6.81%
YoY %	21.96%	1.88%	4.46%	0.89%	3.64%	9.45%	-	-
Horiz. %	148.55%	121.80%	119.55%	114.44%	113.44%	109.45%	100.00%	-
NOSH	167,857	132,581	136,030	120,560	123,482	124,538	119,185	5.86%
YoY %	26.61%	-2.54%	12.83%	-2.37%	-0.85%	4.49%	-	-
Horiz. %	140.84%	111.24%	114.13%	101.15%	103.61%	104.49%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	35.02%	35.03%	19.25%	17.27%	13.51%	37.21%	16.30%	-
YoY %	-0.03%	81.97%	11.46%	27.83%	-63.69%	128.28%	-	-
Horiz. %	214.85%	214.91%	118.10%	105.95%	82.88%	228.28%	100.00%	-
ROE	6.88%	11.57%	3.52%	3.59%	4.01%	9.32%	5.90%	-
YoY %	-40.54%	228.69%	-1.95%	-10.47%	-56.97%	57.97%	-	-
Horiz. %	116.61%	196.10%	59.66%	60.85%	67.97%	157.97%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	71.96	122.39	77.43	88.43	117.23	85.44	132.18	-9.62%
YoY %	-41.20%	58.07%	-12.44%	-24.57%	37.21%	-35.36%	-	-
Horiz. %	54.44%	92.59%	58.58%	66.90%	88.69%	64.64%	100.00%	-
EPS	19.88	34.71	10.11	11.14	12.04	26.75	16.18	3.48%
YoY %	-42.73%	243.32%	-9.25%	-7.48%	-54.99%	65.33%	-	-
Horiz. %	122.87%	214.52%	62.48%	68.85%	74.41%	165.33%	100.00%	-
DPS	5.94	5.04	5.15	5.12	10.00	7.89	8.00	-4.83%
YoY %	17.86%	-2.14%	0.59%	-48.80%	26.74%	-1.38%	-	-
Horiz. %	74.25%	63.00%	64.38%	64.00%	125.00%	98.62%	100.00%	-
NAPS	2.89	3.00	2.87	3.10	3.00	2.87	2.74	0.89%
YoY %	-3.67%	4.53%	-7.42%	3.33%	4.53%	4.74%	-	-
Horiz. %	105.47%	109.49%	104.74%	113.14%	109.49%	104.74%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 120,560
RPS	34.96	46.97	30.49	30.86	41.90	30.80	45.60	-4.32%
YoY %	-25.57%	54.05%	-1.20%	-26.35%	36.04%	-32.46%	-	-
Horiz. %	76.67%	103.00%	66.86%	67.68%	91.89%	67.54%	100.00%	-
EPS	9.66	13.32	3.98	3.89	4.30	9.64	5.58	9.56%
YoY %	-27.48%	234.67%	2.31%	-9.53%	-55.39%	72.76%	-	-
Horiz. %	173.12%	238.71%	71.33%	69.71%	77.06%	172.76%	100.00%	-
DPS	2.89	1.93	2.03	1.79	3.59	2.85	2.80	0.52%
YoY %	49.74%	-4.93%	13.41%	-50.14%	25.96%	1.79%	-	-
Horiz. %	103.21%	68.93%	72.50%	63.93%	128.21%	101.79%	100.00%	-
NAPS	1.4042	1.1513	1.1301	1.0818	1.0723	1.0346	0.9453	6.81%
YoY %	21.97%	1.88%	4.46%	0.89%	3.64%	9.45%	-	-
Horiz. %	148.55%	121.79%	119.55%	114.44%	113.43%	109.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.18	1.46	1.21	1.22	1.35	1.40	1.25	-
P/RPS	1.64	1.19	1.56	1.38	1.15	1.64	0.95	9.51%
YoY %	37.82%	-23.72%	13.04%	20.00%	-29.88%	72.63%	-	-
Horiz. %	172.63%	125.26%	164.21%	145.26%	121.05%	172.63%	100.00%	-
P/EPS	5.93	4.21	11.97	10.95	11.21	5.23	7.73	-4.31%
YoY %	40.86%	-64.83%	9.32%	-2.32%	114.34%	-32.34%	-	-
Horiz. %	76.71%	54.46%	154.85%	141.66%	145.02%	67.66%	100.00%	-
EY	16.85	23.77	8.36	9.13	8.92	19.11	12.94	4.49%
YoY %	-29.11%	184.33%	-8.43%	2.35%	-53.32%	47.68%	-	-
Horiz. %	130.22%	183.69%	64.61%	70.56%	68.93%	147.68%	100.00%	-
DY	5.04	3.45	4.25	4.19	7.41	5.64	6.40	-3.89%
YoY %	46.09%	-18.82%	1.43%	-43.45%	31.38%	-11.88%	-	-
Horiz. %	78.75%	53.91%	66.41%	65.47%	115.78%	88.12%	100.00%	-
P/NAPS	0.41	0.49	0.42	0.39	0.45	0.49	0.46	-1.89%
YoY %	-16.33%	16.67%	7.69%	-13.33%	-8.16%	6.52%	-	-
Horiz. %	89.13%	106.52%	91.30%	84.78%	97.83%	106.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	17/11/11	09/12/10	30/11/09	27/11/08	26/11/07	30/11/06	-
Price	1.11	1.32	1.19	1.13	0.97	1.35	1.21	-
P/RPS	1.54	1.08	1.54	1.28	0.83	1.58	0.92	8.95%
YoY %	42.59%	-29.87%	20.31%	54.22%	-47.47%	71.74%	-	-
Horiz. %	167.39%	117.39%	167.39%	139.13%	90.22%	171.74%	100.00%	-
P/EPS	5.58	3.80	11.77	10.14	8.06	5.05	7.48	-4.76%
YoY %	46.84%	-67.71%	16.07%	25.81%	59.60%	-32.49%	-	-
Horiz. %	74.60%	50.80%	157.35%	135.56%	107.75%	67.51%	100.00%	-
EY	17.91	26.29	8.50	9.86	12.41	19.81	13.37	4.98%
YoY %	-31.88%	209.29%	-13.79%	-20.55%	-37.35%	48.17%	-	-
Horiz. %	133.96%	196.63%	63.58%	73.75%	92.82%	148.17%	100.00%	-
DY	5.35	3.82	4.32	4.53	10.31	5.85	6.61	-3.46%
YoY %	40.05%	-11.57%	-4.64%	-56.06%	76.24%	-11.50%	-	-
Horiz. %	80.94%	57.79%	65.36%	68.53%	155.98%	88.50%	100.00%	-
P/NAPS	0.38	0.44	0.41	0.36	0.32	0.47	0.44	-2.41%
YoY %	-13.64%	7.32%	13.89%	12.50%	-31.91%	6.82%	-	-
Horiz. %	86.36%	100.00%	93.18%	81.82%	72.73%	106.82%	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