[BREM] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -13.05%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 262,596 184,632 191,509 195,106 203,892 155,436 139,941 52.19%
PBT 47,956 28,137 37,192 36,230 44,804 24,931 28,302 42.17%
Tax -12,684 -11,225 -16,106 -16,634 -22,268 -11,374 -14,802 -9.79%
NP 35,272 16,912 21,085 19,596 22,536 13,557 13,500 89.80%
-
NP to SH 27,316 16,912 21,085 19,596 22,536 13,557 13,500 60.04%
-
Tax Rate 26.45% 39.89% 43.31% 45.91% 49.70% 45.62% 52.30% -
Total Cost 227,324 167,720 170,424 175,510 181,356 141,879 126,441 47.90%
-
Net Worth 300,240 255,485 245,116 260,520 254,656 247,215 250,190 12.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 7,983 - - - 5,903 - -
Div Payout % - 47.21% - - - 43.55% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 300,240 255,485 245,116 260,520 254,656 247,215 250,190 12.93%
NOSH 117,741 99,798 98,837 75,953 75,120 73,795 73,369 37.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.43% 9.16% 11.01% 10.04% 11.05% 8.72% 9.65% -
ROE 9.10% 6.62% 8.60% 7.52% 8.85% 5.48% 5.40% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 223.03 185.00 193.76 256.88 271.42 210.63 190.73 11.00%
EPS 23.20 17.00 21.33 25.80 30.00 14.60 18.40 16.72%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.55 2.56 2.48 3.43 3.39 3.35 3.41 -17.62%
Adjusted Per Share Value based on latest NOSH - 77,111
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 76.01 53.44 55.43 56.48 59.02 44.99 40.51 52.18%
EPS 7.91 4.90 6.10 5.67 6.52 3.92 3.91 60.02%
DPS 0.00 2.31 0.00 0.00 0.00 1.71 0.00 -
NAPS 0.8691 0.7395 0.7095 0.7541 0.7371 0.7156 0.7242 12.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.25 0.98 0.93 1.62 1.41 1.78 1.57 -
P/RPS 0.56 0.53 0.48 0.63 0.52 0.85 0.82 -22.46%
P/EPS 5.39 5.78 4.36 6.28 4.70 9.69 8.53 -26.38%
EY 18.56 17.29 22.94 15.93 21.28 10.32 11.72 35.90%
DY 0.00 8.16 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.49 0.38 0.38 0.47 0.42 0.53 0.46 4.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 -
Price 1.09 0.95 1.01 0.88 1.51 1.49 2.08 -
P/RPS 0.49 0.51 0.52 0.34 0.56 0.71 1.09 -41.34%
P/EPS 4.70 5.61 4.73 3.41 5.03 8.11 11.30 -44.30%
EY 21.28 17.84 21.12 29.32 19.87 12.33 8.85 79.57%
DY 0.00 8.42 0.00 0.00 0.00 5.37 0.00 -
P/NAPS 0.43 0.37 0.41 0.26 0.45 0.44 0.61 -20.81%

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