[BREM] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 5.83%
YoY- -63.95%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 146,903 131,941 106,837 114,890 129,528 128,875 194,073 -4.53%
PBT 57,149 61,746 22,095 23,388 48,247 28,137 37,932 7.06%
Tax -12,646 -9,735 -4,815 -5,552 -4,830 -8,086 -9,986 4.01%
NP 44,503 52,011 17,280 17,836 43,417 20,051 27,946 8.05%
-
NP to SH 34,141 43,328 11,746 13,477 37,385 13,639 21,912 7.66%
-
Tax Rate 22.13% 15.77% 21.79% 23.74% 10.01% 28.74% 26.33% -
Total Cost 102,400 79,930 89,557 97,054 86,111 108,824 166,127 -7.74%
-
Net Worth 450,601 400,830 279,999 246,749 247,904 245,739 242,153 10.89%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,976 6,680 6,999 6,168 12,395 9,829 9,686 0.49%
Div Payout % 29.22% 15.42% 59.59% 45.77% 33.16% 72.07% 44.20% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 450,601 400,830 279,999 246,749 247,904 245,739 242,153 10.89%
NOSH 166,273 133,610 139,999 123,374 123,952 122,869 121,076 5.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 30.29% 39.42% 16.17% 15.52% 33.52% 15.56% 14.40% -
ROE 7.58% 10.81% 4.20% 5.46% 15.08% 5.55% 9.05% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.35 98.75 76.31 93.12 104.50 104.89 160.29 -9.44%
EPS 20.53 32.43 8.39 10.92 30.16 11.10 18.10 2.11%
DPS 6.00 5.00 5.00 5.00 10.00 8.00 8.00 -4.67%
NAPS 2.71 3.00 2.00 2.00 2.00 2.00 2.00 5.18%
Adjusted Per Share Value based on latest NOSH - 123,374
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.52 38.19 30.92 33.26 37.49 37.30 56.18 -4.53%
EPS 9.88 12.54 3.40 3.90 10.82 3.95 6.34 7.66%
DPS 2.89 1.93 2.03 1.79 3.59 2.85 2.80 0.52%
NAPS 1.3043 1.1602 0.8105 0.7142 0.7176 0.7113 0.7009 10.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.22 1.30 1.16 0.96 1.35 1.35 1.28 -
P/RPS 1.38 1.32 1.52 1.03 1.29 1.29 0.80 9.50%
P/EPS 5.94 4.01 13.83 8.79 4.48 12.16 7.07 -2.85%
EY 16.83 24.95 7.23 11.38 22.34 8.22 14.14 2.94%
DY 4.92 3.85 4.31 5.21 7.41 5.93 6.25 -3.90%
P/NAPS 0.45 0.43 0.58 0.48 0.68 0.68 0.64 -5.69%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 26/05/10 19/05/09 29/05/08 30/05/07 07/06/06 -
Price 1.20 1.56 1.12 1.25 1.27 1.38 1.13 -
P/RPS 1.36 1.58 1.47 1.34 1.22 1.32 0.70 11.69%
P/EPS 5.84 4.81 13.35 11.44 4.21 12.43 6.24 -1.09%
EY 17.11 20.79 7.49 8.74 23.75 8.04 16.02 1.10%
DY 5.00 3.21 4.46 4.00 7.87 5.80 7.08 -5.62%
P/NAPS 0.44 0.52 0.56 0.63 0.64 0.69 0.57 -4.21%

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