[BREM] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -14.81%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 105,788 123,809 128,942 144,184 191,784 194,112 132,912 -3.72%
PBT 21,520 18,271 53,825 33,310 27,979 31,598 -12,667 -
Tax -4,756 -1,084 -10,387 -8,975 -6,295 -12,352 -14,475 -16.91%
NP 16,764 17,187 43,438 24,335 21,684 19,246 -27,142 -
-
NP to SH 12,310 12,734 37,868 16,426 17,801 19,246 -27,142 -
-
Tax Rate 22.10% 5.93% 19.30% 26.94% 22.50% 39.09% - -
Total Cost 89,024 106,622 85,504 119,849 170,100 174,866 160,054 -9.30%
-
Net Worth 365,649 367,843 358,305 335,888 348,820 257,235 221,142 8.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,168 12,395 9,829 9,686 8,862 6,013 3,644 9.15%
Div Payout % 50.11% 97.34% 25.96% 58.97% 49.79% 31.24% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 365,649 367,843 358,305 335,888 348,820 257,235 221,142 8.73%
NOSH 128,749 123,852 124,411 127,714 119,051 103,724 73,714 9.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.85% 13.88% 33.69% 16.88% 11.31% 9.91% -20.42% -
ROE 3.37% 3.46% 10.57% 4.89% 5.10% 7.48% -12.27% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 82.17 99.96 103.64 112.90 161.09 187.14 180.31 -12.26%
EPS 9.56 10.28 30.44 12.86 14.95 18.55 -36.82 -
DPS 4.79 10.00 8.00 7.58 7.44 5.80 5.00 -0.71%
NAPS 2.84 2.97 2.88 2.63 2.93 2.48 3.00 -0.90%
Adjusted Per Share Value based on latest NOSH - 127,714
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.62 35.84 37.32 41.74 55.51 56.19 38.47 -3.72%
EPS 3.56 3.69 10.96 4.75 5.15 5.57 -7.86 -
DPS 1.79 3.59 2.85 2.80 2.57 1.74 1.05 9.28%
NAPS 1.0584 1.0648 1.0371 0.9723 1.0097 0.7446 0.6401 8.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.13 0.98 1.37 1.21 1.02 0.93 1.57 -
P/RPS 1.38 0.98 1.32 1.07 0.63 0.50 0.87 7.98%
P/EPS 11.82 9.53 4.50 9.41 6.82 5.01 -4.26 -
EY 8.46 10.49 22.22 10.63 14.66 19.95 -23.45 -
DY 4.24 10.20 5.84 6.27 7.30 6.23 3.18 4.90%
P/NAPS 0.40 0.33 0.48 0.46 0.35 0.38 0.52 -4.27%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 22/02/08 26/02/07 27/02/06 28/02/05 27/02/04 -
Price 1.18 0.98 1.31 1.57 1.18 1.01 2.08 -
P/RPS 1.44 0.98 1.26 1.39 0.73 0.54 1.15 3.81%
P/EPS 12.34 9.53 4.30 12.21 7.89 5.44 -5.65 -
EY 8.10 10.49 23.23 8.19 12.67 18.37 -17.70 -
DY 4.06 10.20 6.11 4.83 6.31 5.74 2.40 9.14%
P/NAPS 0.42 0.33 0.45 0.60 0.40 0.41 0.69 -7.93%

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