[BREM] YoY TTM Result on 31-Dec-2001 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 21.79%
YoY- 50.51%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 194,112 132,912 92,636 66,699 93,983 91,139 -0.79%
PBT 31,598 -12,667 17,770 18,813 19,556 17,726 -0.60%
Tax -12,352 -14,475 -10,376 -8,691 -12,831 -8,547 -0.38%
NP 19,246 -27,142 7,394 10,122 6,725 9,179 -0.77%
-
NP to SH 19,246 -27,142 7,394 10,122 6,725 9,179 -0.77%
-
Tax Rate 39.09% - 58.39% 46.20% 65.61% 48.22% -
Total Cost 174,866 160,054 85,242 56,577 87,258 81,960 -0.79%
-
Net Worth 257,235 221,142 276,698 248,859 247,303 228,112 -0.12%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,013 3,644 - - - - -100.00%
Div Payout % 31.24% 0.00% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 257,235 221,142 276,698 248,859 247,303 228,112 -0.12%
NOSH 103,724 73,714 74,181 72,342 72,100 63,897 -0.50%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.91% -20.42% 7.98% 15.18% 7.16% 10.07% -
ROE 7.48% -12.27% 2.67% 4.07% 2.72% 4.02% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 187.14 180.31 124.88 92.20 130.35 142.63 -0.28%
EPS 18.55 -36.82 9.97 13.99 9.33 14.37 -0.26%
DPS 5.80 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.48 3.00 3.73 3.44 3.43 3.57 0.38%
Adjusted Per Share Value based on latest NOSH - 72,342
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 56.19 38.47 26.81 19.31 27.20 26.38 -0.79%
EPS 5.57 -7.86 2.14 2.93 1.95 2.66 -0.77%
DPS 1.74 1.05 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.7446 0.6401 0.8009 0.7203 0.7158 0.6603 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.93 1.57 1.33 1.44 1.88 0.00 -
P/RPS 0.50 0.87 1.07 1.56 1.44 0.00 -100.00%
P/EPS 5.01 -4.26 13.34 10.29 20.16 0.00 -100.00%
EY 19.95 -23.45 7.49 9.72 4.96 0.00 -100.00%
DY 6.23 3.18 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.38 0.52 0.36 0.42 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 - -
Price 1.01 2.08 1.03 1.49 1.64 0.00 -
P/RPS 0.54 1.15 0.82 1.62 1.26 0.00 -100.00%
P/EPS 5.44 -5.65 10.33 10.65 17.58 0.00 -100.00%
EY 18.37 -17.70 9.68 9.39 5.69 0.00 -100.00%
DY 5.74 2.40 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.41 0.69 0.28 0.43 0.48 0.00 -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
Post a Comment