[BREM] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -12.13%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 129,528 128,875 194,073 184,632 155,436 77,846 83,425 7.60%
PBT 48,247 28,137 37,932 28,137 24,931 -22,939 16,569 19.47%
Tax -4,830 -8,086 -9,986 -11,225 -11,374 -9,689 -8,413 -8.82%
NP 43,417 20,051 27,946 16,912 13,557 -32,628 8,156 32.10%
-
NP to SH 37,385 13,639 21,912 16,912 13,557 -32,628 8,156 28.85%
-
Tax Rate 10.01% 28.74% 26.33% 39.89% 45.62% - 50.78% -
Total Cost 86,111 108,824 166,127 167,720 141,879 110,474 75,269 2.26%
-
Net Worth 247,904 245,739 242,153 221,571 225,488 236,899 217,500 2.20%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 12,395 9,829 9,686 8,862 6,013 3,644 1,450 42.94%
Div Payout % 33.16% 72.07% 44.20% 52.41% 44.35% 0.00% 17.78% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 247,904 245,739 242,153 221,571 225,488 236,899 217,500 2.20%
NOSH 123,952 122,869 121,076 110,785 75,162 72,892 72,500 9.34%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 33.52% 15.56% 14.40% 9.16% 8.72% -41.91% 9.78% -
ROE 15.08% 5.55% 9.05% 7.63% 6.01% -13.77% 3.75% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 104.50 104.89 160.29 166.66 206.80 106.80 115.07 -1.59%
EPS 30.16 11.10 18.10 15.27 18.04 -44.76 11.25 17.84%
DPS 10.00 8.00 8.00 8.00 8.00 5.00 2.00 30.73%
NAPS 2.00 2.00 2.00 2.00 3.00 3.25 3.00 -6.52%
Adjusted Per Share Value based on latest NOSH - 110,785
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 37.49 37.30 56.18 53.44 44.99 22.53 24.15 7.59%
EPS 10.82 3.95 6.34 4.90 3.92 -9.44 2.36 28.86%
DPS 3.59 2.85 2.80 2.57 1.74 1.05 0.42 42.94%
NAPS 0.7176 0.7113 0.7009 0.6414 0.6527 0.6857 0.6296 2.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.35 1.35 1.28 0.98 1.78 0.95 1.57 -
P/RPS 1.29 1.29 0.80 0.59 0.86 0.89 1.36 -0.87%
P/EPS 4.48 12.16 7.07 6.42 9.87 -2.12 13.96 -17.24%
EY 22.34 8.22 14.14 15.58 10.13 -47.12 7.17 20.83%
DY 7.41 5.93 6.25 8.16 4.49 5.26 1.27 34.13%
P/NAPS 0.68 0.68 0.64 0.49 0.59 0.29 0.52 4.56%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 07/06/06 30/05/05 28/05/04 30/05/03 01/07/02 -
Price 1.27 1.38 1.13 0.95 1.49 0.96 1.73 -
P/RPS 1.22 1.32 0.70 0.57 0.72 0.90 1.50 -3.38%
P/EPS 4.21 12.43 6.24 6.22 8.26 -2.14 15.38 -19.40%
EY 23.75 8.04 16.02 16.07 12.11 -46.63 6.50 24.08%
DY 7.87 5.80 7.08 8.42 5.37 5.21 1.16 37.54%
P/NAPS 0.64 0.69 0.57 0.48 0.50 0.30 0.58 1.65%

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