[BREM] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -8.35%
YoY- -3.33%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 137,413 133,889 131,672 105,788 123,809 128,942 144,184 -0.79%
PBT 66,823 66,639 36,401 21,520 18,271 53,825 33,310 12.29%
Tax -14,184 -12,032 -8,117 -4,756 -1,084 -10,387 -8,975 7.91%
NP 52,639 54,607 28,284 16,764 17,187 43,438 24,335 13.70%
-
NP to SH 42,819 44,438 19,353 12,310 12,734 37,868 16,426 17.29%
-
Tax Rate 21.23% 18.06% 22.30% 22.10% 5.93% 19.30% 26.94% -
Total Cost 84,774 79,282 103,388 89,024 106,622 85,504 119,849 -5.60%
-
Net Worth 225,751 328,200 271,531 365,649 367,843 358,305 335,888 -6.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,976 6,680 6,999 6,168 12,395 9,829 9,686 0.49%
Div Payout % 23.30% 15.03% 36.17% 50.11% 97.34% 25.96% 58.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 225,751 328,200 271,531 365,649 367,843 358,305 335,888 -6.40%
NOSH 112,875 164,100 135,765 128,749 123,852 124,411 127,714 -2.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 38.31% 40.79% 21.48% 15.85% 13.88% 33.69% 16.88% -
ROE 18.97% 13.54% 7.13% 3.37% 3.46% 10.57% 4.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 121.74 81.59 96.98 82.17 99.96 103.64 112.90 1.26%
EPS 37.93 27.08 14.25 9.56 10.28 30.44 12.86 19.73%
DPS 8.84 4.07 5.16 4.79 10.00 8.00 7.58 2.59%
NAPS 2.00 2.00 2.00 2.84 2.97 2.88 2.63 -4.45%
Adjusted Per Share Value based on latest NOSH - 128,749
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.78 38.76 38.11 30.62 35.84 37.32 41.74 -0.79%
EPS 12.39 12.86 5.60 3.56 3.69 10.96 4.75 17.30%
DPS 2.89 1.93 2.03 1.79 3.59 2.85 2.80 0.52%
NAPS 0.6535 0.95 0.786 1.0584 1.0648 1.0371 0.9723 -6.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.22 1.23 1.13 0.98 1.37 1.21 -
P/RPS 0.90 1.50 1.27 1.38 0.98 1.32 1.07 -2.83%
P/EPS 2.90 4.51 8.63 11.82 9.53 4.50 9.41 -17.79%
EY 34.49 22.20 11.59 8.46 10.49 22.22 10.63 21.65%
DY 8.03 3.34 4.19 4.24 10.20 5.84 6.27 4.20%
P/NAPS 0.55 0.61 0.62 0.40 0.33 0.48 0.46 3.02%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 22/02/08 26/02/07 -
Price 1.07 1.23 1.34 1.18 0.98 1.31 1.57 -
P/RPS 0.88 1.51 1.38 1.44 0.98 1.26 1.39 -7.32%
P/EPS 2.82 4.54 9.40 12.34 9.53 4.30 12.21 -21.65%
EY 35.45 22.02 10.64 8.10 10.49 23.23 8.19 27.63%
DY 8.26 3.31 3.85 4.06 10.20 6.11 4.83 9.34%
P/NAPS 0.54 0.62 0.67 0.42 0.33 0.45 0.60 -1.73%

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