[BREM] YoY TTM Result on 30-Sep-2011 [#2]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	113,785	148,102	120,790	162,262	105,331	106,613	144,761	-3.93%
YoY %	-23.17%	22.61%	-25.56%	54.05%	-1.20%	-26.35%	-	-
Horiz. %	78.60%	102.31%	83.44%	112.09%	72.76%	73.65%	100.00%	-
PBT	78,947	62,419	53,846	69,471	25,424	24,054	21,699	24.00%
YoY %	26.48%	15.92%	-22.49%	173.25%	5.70%	10.85%	-	-
Horiz. %	363.83%	287.66%	248.15%	320.16%	117.17%	110.85%	100.00%	-
Tax	-13,724	-20,321	-11,547	-12,624	-5,153	-5,646	-2,148	36.20%
YoY %	32.46%	-75.99%	8.53%	-144.98%	8.73%	-162.85%	-	-
Horiz. %	638.92%	946.04%	537.57%	587.71%	239.90%	262.85%	100.00%	-
NP	65,223	42,098	42,299	56,847	20,271	18,408	19,551	22.22%
YoY %	54.93%	-0.48%	-25.59%	180.44%	10.12%	-5.85%	-	-
Horiz. %	333.60%	215.32%	216.35%	290.76%	103.68%	94.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,458	28,277	33,378	46,014	13,754	13,431	14,868	21.33%
YoY %	67.83%	-15.28%	-27.46%	234.55%	2.40%	-9.67%	-	-
Horiz. %	319.20%	190.19%	224.50%	309.48%	92.51%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.38%	32.56%	21.44%	18.17%	20.27%	23.47%	9.90%	-
YoY %	-46.62%	51.87%	18.00%	-10.36%	-13.63%	137.07%	-	-
Horiz. %	175.56%	328.89%	216.57%	183.54%	204.75%	237.07%	100.00%	-
Total Cost	48,562	106,004	78,491	105,415	85,060	88,205	125,210	-14.59%
YoY %	-54.19%	35.05%	-25.54%	23.93%	-3.57%	-29.55%	-	-
Horiz. %	38.78%	84.66%	62.69%	84.19%	67.93%	70.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,519	334,743	485,107	397,744	390,406	373,735	370,448	5.52%
YoY %	52.81%	-31.00%	21.96%	1.88%	4.46%	0.89%	-	-
Horiz. %	138.08%	90.36%	130.95%	107.37%	105.39%	100.89%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	5,036	3,411	9,976	6,680	6,999	6,168	12,395	-13.93%
YoY %	47.64%	-65.81%	49.34%	-4.56%	13.47%	-50.24%	-	-
Horiz. %	40.63%	27.52%	80.48%	53.89%	56.47%	49.76%	100.00%	-
Div Payout %	10.61%	12.06%	29.89%	14.52%	50.89%	45.93%	83.37%	-
YoY %	-12.02%	-59.65%	105.85%	-71.47%	10.80%	-44.91%	-	-
Horiz. %	12.73%	14.47%	35.85%	17.42%	61.04%	55.09%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	511,519	334,743	485,107	397,744	390,406	373,735	370,448	5.52%
YoY %	52.81%	-31.00%	21.96%	1.88%	4.46%	0.89%	-	-
Horiz. %	138.08%	90.36%	130.95%	107.37%	105.39%	100.89%	100.00%	-
NOSH	168,263	167,371	167,857	132,581	136,030	120,560	123,482	5.29%
YoY %	0.53%	-0.29%	26.61%	-2.54%	12.83%	-2.37%	-	-
Horiz. %	136.27%	135.54%	135.94%	107.37%	110.16%	97.63%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	57.32%	28.43%	35.02%	35.03%	19.25%	17.27%	13.51%	-
YoY %	101.62%	-18.82%	-0.03%	81.97%	11.46%	27.83%	-	-
Horiz. %	424.28%	210.44%	259.22%	259.29%	142.49%	127.83%	100.00%	-
ROE	9.28%	8.45%	6.88%	11.57%	3.52%	3.59%	4.01%	-
YoY %	9.82%	22.82%	-40.54%	228.69%	-1.95%	-10.47%	-	-
Horiz. %	231.42%	210.72%	171.57%	288.53%	87.78%	89.53%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	67.62	88.49	71.96	122.39	77.43	88.43	117.23	-8.75%
YoY %	-23.58%	22.97%	-41.20%	58.07%	-12.44%	-24.57%	-	-
Horiz. %	57.68%	75.48%	61.38%	104.40%	66.05%	75.43%	100.00%	-
EPS	28.20	16.89	19.88	34.71	10.11	11.14	12.04	15.23%
YoY %	66.96%	-15.04%	-42.73%	243.32%	-9.25%	-7.48%	-	-
Horiz. %	234.22%	140.28%	165.12%	288.29%	83.97%	92.52%	100.00%	-
DPS	3.00	2.04	5.94	5.04	5.15	5.12	10.00	-18.17%
YoY %	47.06%	-65.66%	17.86%	-2.14%	0.59%	-48.80%	-	-
Horiz. %	30.00%	20.40%	59.40%	50.40%	51.50%	51.20%	100.00%	-
NAPS	3.04	2.00	2.89	3.00	2.87	3.10	3.00	0.22%
YoY %	52.00%	-30.80%	-3.67%	4.53%	-7.42%	3.33%	-	-
Horiz. %	101.33%	66.67%	96.33%	100.00%	95.67%	103.33%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 132,581
RPS	32.94	42.87	34.96	46.97	30.49	30.86	41.90	-3.92%
YoY %	-23.16%	22.63%	-25.57%	54.05%	-1.20%	-26.35%	-	-
Horiz. %	78.62%	102.32%	83.44%	112.10%	72.77%	73.65%	100.00%	-
EPS	13.74	8.19	9.66	13.32	3.98	3.89	4.30	21.35%
YoY %	67.77%	-15.22%	-27.48%	234.67%	2.31%	-9.53%	-	-
Horiz. %	319.53%	190.47%	224.65%	309.77%	92.56%	90.47%	100.00%	-
DPS	1.46	0.99	2.89	1.93	2.03	1.79	3.59	-13.91%
YoY %	47.47%	-65.74%	49.74%	-4.93%	13.41%	-50.14%	-	-
Horiz. %	40.67%	27.58%	80.50%	53.76%	56.55%	49.86%	100.00%	-
NAPS	1.4806	0.9689	1.4042	1.1513	1.1301	1.0818	1.0723	5.52%
YoY %	52.81%	-31.00%	21.97%	1.88%	4.46%	0.89%	-	-
Horiz. %	138.08%	90.36%	130.95%	107.37%	105.39%	100.89%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.63	1.22	1.18	1.46	1.21	1.22	1.35	-
P/RPS	3.89	1.38	1.64	1.19	1.56	1.38	1.15	22.50%
YoY %	181.88%	-15.85%	37.82%	-23.72%	13.04%	20.00%	-	-
Horiz. %	338.26%	120.00%	142.61%	103.48%	135.65%	120.00%	100.00%	-
P/EPS	9.32	7.22	5.93	4.21	11.97	10.95	11.21	-3.02%
YoY %	29.09%	21.75%	40.86%	-64.83%	9.32%	-2.32%	-	-
Horiz. %	83.14%	64.41%	52.90%	37.56%	106.78%	97.68%	100.00%	-
EY	10.72	13.85	16.85	23.77	8.36	9.13	8.92	3.10%
YoY %	-22.60%	-17.80%	-29.11%	184.33%	-8.43%	2.35%	-	-
Horiz. %	120.18%	155.27%	188.90%	266.48%	93.72%	102.35%	100.00%	-
DY	1.14	1.67	5.04	3.45	4.25	4.19	7.41	-26.78%
YoY %	-31.74%	-66.87%	46.09%	-18.82%	1.43%	-43.45%	-	-
Horiz. %	15.38%	22.54%	68.02%	46.56%	57.35%	56.55%	100.00%	-
P/NAPS	0.87	0.61	0.41	0.49	0.42	0.39	0.45	11.60%
YoY %	42.62%	48.78%	-16.33%	16.67%	7.69%	-13.33%	-	-
Horiz. %	193.33%	135.56%	91.11%	108.89%	93.33%	86.67%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	28/11/13	28/11/12	17/11/11	09/12/10	30/11/09	27/11/08	-
Price	2.42	1.22	1.11	1.32	1.19	1.13	0.97	-
P/RPS	3.58	1.38	1.54	1.08	1.54	1.28	0.83	27.57%
YoY %	159.42%	-10.39%	42.59%	-29.87%	20.31%	54.22%	-	-
Horiz. %	431.33%	166.27%	185.54%	130.12%	185.54%	154.22%	100.00%	-
P/EPS	8.58	7.22	5.58	3.80	11.77	10.14	8.06	1.04%
YoY %	18.84%	29.39%	46.84%	-67.71%	16.07%	25.81%	-	-
Horiz. %	106.45%	89.58%	69.23%	47.15%	146.03%	125.81%	100.00%	-
EY	11.65	13.85	17.91	26.29	8.50	9.86	12.41	-1.04%
YoY %	-15.88%	-22.67%	-31.88%	209.29%	-13.79%	-20.55%	-	-
Horiz. %	93.88%	111.60%	144.32%	211.85%	68.49%	79.45%	100.00%	-
DY	1.24	1.67	5.35	3.82	4.32	4.53	10.31	-29.73%
YoY %	-25.75%	-68.79%	40.05%	-11.57%	-4.64%	-56.06%	-	-
Horiz. %	12.03%	16.20%	51.89%	37.05%	41.90%	43.94%	100.00%	-
P/NAPS	0.80	0.61	0.38	0.44	0.41	0.36	0.32	16.49%
YoY %	31.15%	60.53%	-13.64%	7.32%	13.89%	12.50%	-	-
Horiz. %	250.00%	190.62%	118.75%	137.50%	128.12%	112.50%	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