[BREM] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 0.79%
YoY- -467.08%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 144,184 191,784 194,112 132,912 92,636 66,699 93,983 7.38%
PBT 33,310 27,979 31,598 -12,667 17,770 18,813 19,556 9.27%
Tax -8,975 -6,295 -12,352 -14,475 -10,376 -8,691 -12,831 -5.78%
NP 24,335 21,684 19,246 -27,142 7,394 10,122 6,725 23.89%
-
NP to SH 16,426 17,801 19,246 -27,142 7,394 10,122 6,725 16.04%
-
Tax Rate 26.94% 22.50% 39.09% - 58.39% 46.20% 65.61% -
Total Cost 119,849 170,100 174,866 160,054 85,242 56,577 87,258 5.42%
-
Net Worth 335,888 348,820 257,235 221,142 276,698 248,859 247,303 5.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,686 8,862 6,013 3,644 - - - -
Div Payout % 58.97% 49.79% 31.24% 0.00% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 335,888 348,820 257,235 221,142 276,698 248,859 247,303 5.23%
NOSH 127,714 119,051 103,724 73,714 74,181 72,342 72,100 9.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.88% 11.31% 9.91% -20.42% 7.98% 15.18% 7.16% -
ROE 4.89% 5.10% 7.48% -12.27% 2.67% 4.07% 2.72% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 112.90 161.09 187.14 180.31 124.88 92.20 130.35 -2.36%
EPS 12.86 14.95 18.55 -36.82 9.97 13.99 9.33 5.49%
DPS 7.58 7.44 5.80 5.00 0.00 0.00 0.00 -
NAPS 2.63 2.93 2.48 3.00 3.73 3.44 3.43 -4.32%
Adjusted Per Share Value based on latest NOSH - 73,714
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 41.74 55.51 56.19 38.47 26.81 19.31 27.20 7.39%
EPS 4.75 5.15 5.57 -7.86 2.14 2.93 1.95 15.98%
DPS 2.80 2.57 1.74 1.05 0.00 0.00 0.00 -
NAPS 0.9723 1.0097 0.7446 0.6401 0.8009 0.7203 0.7158 5.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.21 1.02 0.93 1.57 1.33 1.44 1.88 -
P/RPS 1.07 0.63 0.50 0.87 1.07 1.56 1.44 -4.82%
P/EPS 9.41 6.82 5.01 -4.26 13.34 10.29 20.16 -11.92%
EY 10.63 14.66 19.95 -23.45 7.49 9.72 4.96 13.54%
DY 6.27 7.30 6.23 3.18 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.38 0.52 0.36 0.42 0.55 -2.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 1.57 1.18 1.01 2.08 1.03 1.49 1.64 -
P/RPS 1.39 0.73 0.54 1.15 0.82 1.62 1.26 1.64%
P/EPS 12.21 7.89 5.44 -5.65 10.33 10.65 17.58 -5.89%
EY 8.19 12.67 18.37 -17.70 9.68 9.39 5.69 6.25%
DY 4.83 6.31 5.74 2.40 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.41 0.69 0.28 0.43 0.48 3.78%

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