[BREM] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -14.35%
YoY- -66.37%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 133,889 131,672 105,788 123,809 128,942 144,184 191,784 -5.81%
PBT 66,639 36,401 21,520 18,271 53,825 33,310 27,979 15.55%
Tax -12,032 -8,117 -4,756 -1,084 -10,387 -8,975 -6,295 11.39%
NP 54,607 28,284 16,764 17,187 43,438 24,335 21,684 16.63%
-
NP to SH 44,438 19,353 12,310 12,734 37,868 16,426 17,801 16.46%
-
Tax Rate 18.06% 22.30% 22.10% 5.93% 19.30% 26.94% 22.50% -
Total Cost 79,282 103,388 89,024 106,622 85,504 119,849 170,100 -11.94%
-
Net Worth 328,200 271,531 365,649 367,843 358,305 335,888 348,820 -1.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,680 6,999 6,168 12,395 9,829 9,686 8,862 -4.59%
Div Payout % 15.03% 36.17% 50.11% 97.34% 25.96% 58.97% 49.79% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 328,200 271,531 365,649 367,843 358,305 335,888 348,820 -1.00%
NOSH 164,100 135,765 128,749 123,852 124,411 127,714 119,051 5.49%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 40.79% 21.48% 15.85% 13.88% 33.69% 16.88% 11.31% -
ROE 13.54% 7.13% 3.37% 3.46% 10.57% 4.89% 5.10% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 81.59 96.98 82.17 99.96 103.64 112.90 161.09 -10.71%
EPS 27.08 14.25 9.56 10.28 30.44 12.86 14.95 10.40%
DPS 4.07 5.16 4.79 10.00 8.00 7.58 7.44 -9.56%
NAPS 2.00 2.00 2.84 2.97 2.88 2.63 2.93 -6.16%
Adjusted Per Share Value based on latest NOSH - 123,852
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.76 38.11 30.62 35.84 37.32 41.74 55.51 -5.80%
EPS 12.86 5.60 3.56 3.69 10.96 4.75 5.15 16.46%
DPS 1.93 2.03 1.79 3.59 2.85 2.80 2.57 -4.65%
NAPS 0.95 0.786 1.0584 1.0648 1.0371 0.9723 1.0097 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.22 1.23 1.13 0.98 1.37 1.21 1.02 -
P/RPS 1.50 1.27 1.38 0.98 1.32 1.07 0.63 15.54%
P/EPS 4.51 8.63 11.82 9.53 4.50 9.41 6.82 -6.65%
EY 22.20 11.59 8.46 10.49 22.22 10.63 14.66 7.15%
DY 3.34 4.19 4.24 10.20 5.84 6.27 7.30 -12.21%
P/NAPS 0.61 0.62 0.40 0.33 0.48 0.46 0.35 9.69%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 25/02/10 27/02/09 22/02/08 26/02/07 27/02/06 -
Price 1.23 1.34 1.18 0.98 1.31 1.57 1.18 -
P/RPS 1.51 1.38 1.44 0.98 1.26 1.39 0.73 12.87%
P/EPS 4.54 9.40 12.34 9.53 4.30 12.21 7.89 -8.79%
EY 22.02 10.64 8.10 10.49 23.23 8.19 12.67 9.64%
DY 3.31 3.85 4.06 10.20 6.11 4.83 6.31 -10.19%
P/NAPS 0.62 0.67 0.42 0.33 0.45 0.60 0.40 7.57%

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