Highlights

[BREM] YoY Quarter Result on 2020-06-30 [#1]

Stock [BREM]: BREM HOLDING BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     123.47%    YoY -     -74.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 11,096 42,740 45,616 84,669 36,393 45,154 29,084 -14.82%
  YoY % -74.04% -6.30% -46.12% 132.65% -19.40% 55.25% -
  Horiz. % 38.15% 146.95% 156.84% 291.12% 125.13% 155.25% 100.00%
PBT 4,902 16,663 9,545 12,274 7,202 19,752 14,971 -16.97%
  YoY % -70.58% 74.57% -22.23% 70.42% -63.54% 31.94% -
  Horiz. % 32.74% 111.30% 63.76% 81.99% 48.11% 131.94% 100.00%
Tax -1,536 -3,929 -3,526 -3,555 -2,546 -8,090 -1,253 3.45%
  YoY % 60.91% -11.43% 0.82% -39.63% 68.53% -545.65% -
  Horiz. % 122.59% 313.57% 281.40% 283.72% 203.19% 645.65% 100.00%
NP 3,366 12,734 6,019 8,719 4,656 11,662 13,718 -20.86%
  YoY % -73.57% 111.56% -30.97% 87.26% -60.08% -14.99% -
  Horiz. % 24.54% 92.83% 43.88% 63.56% 33.94% 85.01% 100.00%
NP to SH 2,160 8,603 4,968 4,660 2,615 7,796 7,392 -18.52%
  YoY % -74.89% 73.17% 6.61% 78.20% -66.46% 5.47% -
  Horiz. % 29.22% 116.38% 67.21% 63.04% 35.38% 105.47% 100.00%
Tax Rate 31.33 % 23.58 % 36.94 % 28.96 % 35.35 % 40.96 % 8.37 % 24.58%
  YoY % 32.87% -36.17% 27.56% -18.08% -13.70% 389.37% -
  Horiz. % 374.31% 281.72% 441.34% 346.00% 422.34% 489.37% 100.00%
Total Cost 7,730 30,006 39,597 75,950 31,737 33,492 15,366 -10.81%
  YoY % -74.24% -24.22% -47.86% 139.31% -5.24% 117.96% -
  Horiz. % 50.31% 195.28% 257.69% 494.27% 206.54% 217.96% 100.00%
Net Worth 559,512 549,013 550,875 530,294 509,924 506,739 488,880 2.27%
  YoY % 1.91% -0.34% 3.88% 3.99% 0.63% 3.65% -
  Horiz. % 114.45% 112.30% 112.68% 108.47% 104.30% 103.65% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 68 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.79 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 559,512 549,013 550,875 530,294 509,924 506,739 488,880 2.27%
  YoY % 1.91% -0.34% 3.88% 3.99% 0.63% 3.65% -
  Horiz. % 114.45% 112.30% 112.68% 108.47% 104.30% 103.65% 100.00%
NOSH 329,125 341,002 344,297 344,347 326,874 324,833 167,999 11.85%
  YoY % -3.48% -0.96% -0.01% 5.35% 0.63% 93.35% -
  Horiz. % 195.91% 202.98% 204.94% 204.97% 194.57% 193.35% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 30.34 % 29.79 % 13.19 % 10.30 % 12.79 % 25.83 % 47.17 % -7.08%
  YoY % 1.85% 125.85% 28.06% -19.47% -50.48% -45.24% -
  Horiz. % 64.32% 63.15% 27.96% 21.84% 27.11% 54.76% 100.00%
ROE 0.39 % 1.57 % 0.90 % 0.88 % 0.51 % 1.54 % 1.51 % -20.18%
  YoY % -75.16% 74.44% 2.27% 72.55% -66.88% 1.99% -
  Horiz. % 25.83% 103.97% 59.60% 58.28% 33.77% 101.99% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.37 12.53 13.25 24.59 11.13 13.90 17.31 -23.85%
  YoY % -73.10% -5.43% -46.12% 120.93% -19.93% -19.70% -
  Horiz. % 19.47% 72.39% 76.55% 142.06% 64.30% 80.30% 100.00%
EPS 0.70 2.50 1.40 1.40 0.80 2.40 4.40 -26.37%
  YoY % -72.00% 78.57% 0.00% 75.00% -66.67% -45.45% -
  Horiz. % 15.91% 56.82% 31.82% 31.82% 18.18% 54.55% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.7000 1.6100 1.6000 1.5400 1.5600 1.5600 2.9100 -8.56%
  YoY % 5.59% 0.62% 3.90% -1.28% 0.00% -46.39% -
  Horiz. % 58.42% 55.33% 54.98% 52.92% 53.61% 53.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.21 12.37 13.20 24.51 10.53 13.07 8.42 -14.83%
  YoY % -74.05% -6.29% -46.14% 132.76% -19.43% 55.23% -
  Horiz. % 38.12% 146.91% 156.77% 291.09% 125.06% 155.23% 100.00%
EPS 0.63 2.49 1.44 1.35 0.76 2.26 2.14 -18.42%
  YoY % -74.70% 72.92% 6.67% 77.63% -66.37% 5.61% -
  Horiz. % 29.44% 116.36% 67.29% 63.08% 35.51% 105.61% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.6196 1.5892 1.5946 1.5350 1.4760 1.4668 1.4151 2.27%
  YoY % 1.91% -0.34% 3.88% 4.00% 0.63% 3.65% -
  Horiz. % 114.45% 112.30% 112.68% 108.47% 104.30% 103.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7200 0.7350 0.8400 0.9600 0.8400 1.0100 2.0700 -
P/RPS 21.36 5.86 6.34 3.90 7.54 7.27 11.96 10.14%
  YoY % 264.51% -7.57% 62.56% -48.28% 3.71% -39.21% -
  Horiz. % 178.60% 49.00% 53.01% 32.61% 63.04% 60.79% 100.00%
P/EPS 109.71 29.13 58.21 70.94 105.00 42.08 47.05 15.14%
  YoY % 276.62% -49.96% -17.94% -32.44% 149.52% -10.56% -
  Horiz. % 233.18% 61.91% 123.72% 150.78% 223.17% 89.44% 100.00%
EY 0.91 3.43 1.72 1.41 0.95 2.38 2.13 -13.20%
  YoY % -73.47% 99.42% 21.99% 48.42% -60.08% 11.74% -
  Horiz. % 42.72% 161.03% 80.75% 66.20% 44.60% 111.74% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.42 0.46 0.53 0.62 0.54 0.65 0.71 -8.37%
  YoY % -8.70% -13.21% -14.52% 14.81% -16.92% -8.45% -
  Horiz. % 59.15% 64.79% 74.65% 87.32% 76.06% 91.55% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 27/08/18 24/08/17 29/08/16 27/08/15 29/08/14 -
Price 0.8450 0.7800 0.8300 0.9400 0.8500 0.8850 2.5200 -
P/RPS 25.06 6.22 6.26 3.82 7.63 6.37 14.56 9.46%
  YoY % 302.89% -0.64% 63.87% -49.93% 19.78% -56.25% -
  Horiz. % 172.12% 42.72% 42.99% 26.24% 52.40% 43.75% 100.00%
P/EPS 128.75 30.92 57.52 69.46 106.25 36.87 57.27 14.44%
  YoY % 316.40% -46.24% -17.19% -34.63% 188.17% -35.62% -
  Horiz. % 224.81% 53.99% 100.44% 121.29% 185.52% 64.38% 100.00%
EY 0.78 3.23 1.74 1.44 0.94 2.71 1.75 -12.59%
  YoY % -75.85% 85.63% 20.83% 53.19% -65.31% 54.86% -
  Horiz. % 44.57% 184.57% 99.43% 82.29% 53.71% 154.86% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.50 0.48 0.52 0.61 0.54 0.57 0.87 -8.81%
  YoY % 4.17% -7.69% -14.75% 12.96% -5.26% -34.48% -
  Horiz. % 57.47% 55.17% 59.77% 70.11% 62.07% 65.52% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

235  348  540  1323 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.205-0.02 
 AT 0.095+0.005 
 IMPIANA 0.11+0.03 
 VC 0.055-0.005 
 MLAB 0.03-0.005 
 DGSB 0.21+0.015 
 MAHSING 1.14-0.04 
 DNEX 0.21-0.025 
 LUSTER-WA 0.11-0.015 
 DGB 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS