[BREM] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 34.95%
YoY- 170.91%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 128,942 144,184 191,784 194,112 132,912 92,636 66,699 11.60%
PBT 53,825 33,310 27,979 31,598 -12,667 17,770 18,813 19.13%
Tax -10,387 -8,975 -6,295 -12,352 -14,475 -10,376 -8,691 3.01%
NP 43,438 24,335 21,684 19,246 -27,142 7,394 10,122 27.46%
-
NP to SH 37,868 16,426 17,801 19,246 -27,142 7,394 10,122 24.58%
-
Tax Rate 19.30% 26.94% 22.50% 39.09% - 58.39% 46.20% -
Total Cost 85,504 119,849 170,100 174,866 160,054 85,242 56,577 7.12%
-
Net Worth 358,305 335,888 348,820 257,235 221,142 276,698 248,859 6.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,829 9,686 8,862 6,013 3,644 - - -
Div Payout % 25.96% 58.97% 49.79% 31.24% 0.00% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 358,305 335,888 348,820 257,235 221,142 276,698 248,859 6.26%
NOSH 124,411 127,714 119,051 103,724 73,714 74,181 72,342 9.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 33.69% 16.88% 11.31% 9.91% -20.42% 7.98% 15.18% -
ROE 10.57% 4.89% 5.10% 7.48% -12.27% 2.67% 4.07% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 103.64 112.90 161.09 187.14 180.31 124.88 92.20 1.96%
EPS 30.44 12.86 14.95 18.55 -36.82 9.97 13.99 13.82%
DPS 8.00 7.58 7.44 5.80 5.00 0.00 0.00 -
NAPS 2.88 2.63 2.93 2.48 3.00 3.73 3.44 -2.91%
Adjusted Per Share Value based on latest NOSH - 103,724
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.32 41.74 55.51 56.19 38.47 26.81 19.31 11.60%
EPS 10.96 4.75 5.15 5.57 -7.86 2.14 2.93 24.57%
DPS 2.85 2.80 2.57 1.74 1.05 0.00 0.00 -
NAPS 1.0371 0.9723 1.0097 0.7446 0.6401 0.8009 0.7203 6.26%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.37 1.21 1.02 0.93 1.57 1.33 1.44 -
P/RPS 1.32 1.07 0.63 0.50 0.87 1.07 1.56 -2.74%
P/EPS 4.50 9.41 6.82 5.01 -4.26 13.34 10.29 -12.87%
EY 22.22 10.63 14.66 19.95 -23.45 7.49 9.72 14.76%
DY 5.84 6.27 7.30 6.23 3.18 0.00 0.00 -
P/NAPS 0.48 0.46 0.35 0.38 0.52 0.36 0.42 2.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 -
Price 1.31 1.57 1.18 1.01 2.08 1.03 1.49 -
P/RPS 1.26 1.39 0.73 0.54 1.15 0.82 1.62 -4.10%
P/EPS 4.30 12.21 7.89 5.44 -5.65 10.33 10.65 -14.02%
EY 23.23 8.19 12.67 18.37 -17.70 9.68 9.39 16.28%
DY 6.11 4.83 6.31 5.74 2.40 0.00 0.00 -
P/NAPS 0.45 0.60 0.40 0.41 0.69 0.28 0.43 0.76%

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