[BREM] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 11.35%
YoY- 118.26%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 100,895 150,784 143,632 104,956 49,891 40,492 75,089 5.04%
PBT 23,114 27,736 27,894 21,227 10,955 9,753 12,971 10.10%
Tax -6,139 -7,150 -12,080 -11,102 -6,316 -4,353 -8,875 -5.95%
NP 16,975 20,586 15,814 10,125 4,639 5,400 4,096 26.72%
-
NP to SH 11,217 16,703 15,814 10,125 4,639 5,400 4,096 18.27%
-
Tax Rate 26.56% 25.78% 43.31% 52.30% 57.65% 44.63% 68.42% -
Total Cost 83,920 130,198 127,818 94,831 45,252 35,092 70,993 2.82%
-
Net Worth 317,211 344,646 245,117 250,190 274,658 251,027 246,478 4.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 317,211 344,646 245,117 250,190 274,658 251,027 246,478 4.29%
NOSH 120,612 117,626 98,837 73,369 73,634 72,972 71,859 9.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.82% 13.65% 11.01% 9.65% 9.30% 13.34% 5.45% -
ROE 3.54% 4.85% 6.45% 4.05% 1.69% 2.15% 1.66% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 83.65 128.19 145.32 143.05 67.75 55.49 104.49 -3.63%
EPS 9.30 14.20 16.00 13.80 6.30 7.40 5.70 8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.93 2.48 3.41 3.73 3.44 3.43 -4.32%
Adjusted Per Share Value based on latest NOSH - 73,714
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.20 43.65 41.58 30.38 14.44 11.72 21.74 5.03%
EPS 3.25 4.83 4.58 2.93 1.34 1.56 1.19 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9182 0.9976 0.7095 0.7242 0.795 0.7266 0.7135 4.29%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.21 1.02 0.93 1.57 1.33 1.44 1.88 -
P/RPS 1.45 0.80 0.64 1.10 1.96 2.60 1.80 -3.53%
P/EPS 13.01 7.18 5.81 11.38 21.11 19.46 32.98 -14.35%
EY 7.69 13.92 17.20 8.79 4.74 5.14 3.03 16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.38 0.46 0.36 0.42 0.55 -2.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 1.57 1.18 1.01 2.08 1.03 1.49 1.64 -
P/RPS 1.88 0.92 0.70 1.45 1.52 2.69 1.57 3.04%
P/EPS 16.88 8.31 6.31 15.07 16.35 20.14 28.77 -8.49%
EY 5.92 12.03 15.84 6.63 6.12 4.97 3.48 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.41 0.61 0.28 0.43 0.48 3.78%

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