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

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -4.05%
YoY- -9.67%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 120,790 162,262 105,331 106,613 144,761 106,411 157,541 -4.32%
PBT 53,846 69,471 25,424 24,054 21,699 48,422 34,530 7.67%
Tax -11,547 -12,624 -5,153 -5,646 -2,148 -8,829 -8,855 4.51%
NP 42,299 56,847 20,271 18,408 19,551 39,593 25,675 8.66%
-
NP to SH 33,378 46,014 13,754 13,431 14,868 33,311 19,281 9.56%
-
Tax Rate 21.44% 18.17% 20.27% 23.47% 9.90% 18.23% 25.64% -
Total Cost 78,491 105,415 85,060 88,205 125,210 66,818 131,866 -8.27%
-
Net Worth 485,107 397,744 390,406 373,735 370,448 357,425 326,567 6.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,976 6,680 6,999 6,168 12,395 9,829 9,686 0.49%
Div Payout % 29.89% 14.52% 50.89% 45.93% 83.37% 29.51% 50.24% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 485,107 397,744 390,406 373,735 370,448 357,425 326,567 6.81%
NOSH 167,857 132,581 136,030 120,560 123,482 124,538 119,185 5.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 35.02% 35.03% 19.25% 17.27% 13.51% 37.21% 16.30% -
ROE 6.88% 11.57% 3.52% 3.59% 4.01% 9.32% 5.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.96 122.39 77.43 88.43 117.23 85.44 132.18 -9.62%
EPS 19.88 34.71 10.11 11.14 12.04 26.75 16.18 3.48%
DPS 5.94 5.04 5.15 5.12 10.00 7.89 8.00 -4.83%
NAPS 2.89 3.00 2.87 3.10 3.00 2.87 2.74 0.89%
Adjusted Per Share Value based on latest NOSH - 120,560
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.96 46.97 30.49 30.86 41.90 30.80 45.60 -4.32%
EPS 9.66 13.32 3.98 3.89 4.30 9.64 5.58 9.56%
DPS 2.89 1.93 2.03 1.79 3.59 2.85 2.80 0.52%
NAPS 1.4042 1.1513 1.1301 1.0818 1.0723 1.0346 0.9453 6.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 5.93 4.21 11.97 10.95 11.21 5.23 7.73 -4.31%
EY 16.85 23.77 8.36 9.13 8.92 19.11 12.94 4.49%
DY 5.04 3.45 4.25 4.19 7.41 5.64 6.40 -3.89%
P/NAPS 0.41 0.49 0.42 0.39 0.45 0.49 0.46 -1.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 5.58 3.80 11.77 10.14 8.06 5.05 7.48 -4.76%
EY 17.91 26.29 8.50 9.86 12.41 19.81 13.37 4.98%
DY 5.35 3.82 4.32 4.53 10.31 5.85 6.61 -3.46%
P/NAPS 0.38 0.44 0.41 0.36 0.32 0.47 0.44 -2.41%

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