[BREM] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 23.09%
YoY- 29.56%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 144,184 157,541 167,077 194,073 191,784 194,971 199,308 -19.36%
PBT 33,310 34,530 37,487 37,932 27,979 31,479 28,925 9.83%
Tax -8,975 -8,855 -9,920 -9,986 -6,295 -8,951 -8,829 1.09%
NP 24,335 25,675 27,567 27,946 21,684 22,528 20,096 13.56%
-
NP to SH 16,426 19,281 21,294 21,912 17,801 19,174 18,107 -6.27%
-
Tax Rate 26.94% 25.64% 26.46% 26.33% 22.50% 28.43% 30.52% -
Total Cost 119,849 131,866 139,510 166,127 170,100 172,443 179,212 -23.47%
-
Net Worth 335,888 326,567 322,494 242,153 348,820 299,910 300,240 7.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,686 9,686 9,686 9,686 8,862 8,862 8,862 6.08%
Div Payout % 58.97% 50.24% 45.49% 44.20% 49.79% 46.22% 48.95% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 335,888 326,567 322,494 242,153 348,820 299,910 300,240 7.74%
NOSH 127,714 119,185 119,442 121,076 119,051 116,244 117,741 5.55%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.88% 16.30% 16.50% 14.40% 11.31% 11.55% 10.08% -
ROE 4.89% 5.90% 6.60% 9.05% 5.10% 6.39% 6.03% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 112.90 132.18 139.88 160.29 161.09 167.73 169.28 -23.60%
EPS 12.86 16.18 17.83 18.10 14.95 16.49 15.38 -11.21%
DPS 7.58 8.00 8.11 8.00 7.44 7.62 7.53 0.44%
NAPS 2.63 2.74 2.70 2.00 2.93 2.58 2.55 2.07%
Adjusted Per Share Value based on latest NOSH - 121,076
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.74 45.60 48.36 56.18 55.51 56.44 57.69 -19.35%
EPS 4.75 5.58 6.16 6.34 5.15 5.55 5.24 -6.31%
DPS 2.80 2.80 2.80 2.80 2.57 2.57 2.57 5.86%
NAPS 0.9723 0.9453 0.9335 0.7009 1.0097 0.8681 0.8691 7.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.21 1.25 1.14 1.28 1.02 1.13 1.25 -
P/RPS 1.07 0.95 0.81 0.80 0.63 0.67 0.74 27.78%
P/EPS 9.41 7.73 6.39 7.07 6.82 6.85 8.13 10.20%
EY 10.63 12.94 15.64 14.14 14.66 14.60 12.30 -9.24%
DY 6.27 6.40 7.11 6.25 7.30 6.75 6.02 2.74%
P/NAPS 0.46 0.46 0.42 0.64 0.35 0.44 0.49 -4.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 -
Price 1.57 1.21 1.14 1.13 1.18 1.01 1.09 -
P/RPS 1.39 0.92 0.81 0.70 0.73 0.60 0.64 67.47%
P/EPS 12.21 7.48 6.39 6.24 7.89 6.12 7.09 43.53%
EY 8.19 13.37 15.64 16.02 12.67 16.33 14.11 -30.34%
DY 4.83 6.61 7.11 7.08 6.31 7.55 6.91 -21.18%
P/NAPS 0.60 0.44 0.42 0.57 0.40 0.39 0.43 24.79%

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