Highlights

[BREM] YoY Quarter Result on 2021-03-31 [#4]

Stock [BREM]: BREM HOLDING BHD
Announcement Date 08-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 31-Mar-2021  [#4]
Profit Trend QoQ -     4.11%    YoY -     240.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 60,368 9,551 31,723 56,287 65,054 28,143 20,189 20.01%
  YoY % 532.06% -69.89% -43.64% -13.48% 131.16% 39.40% -
  Horiz. % 299.01% 47.31% 157.13% 278.80% 322.22% 139.40% 100.00%
PBT 21,516 -8,526 9,190 -7,204 2,139 4,345 9,476 14.63%
  YoY % 352.36% -192.77% 227.57% -436.79% -50.77% -54.15% -
  Horiz. % 227.06% -89.97% 96.98% -76.02% 22.57% 45.85% 100.00%
Tax -6,165 -1,638 -2,778 -2,922 -1,222 -1,429 -3,471 10.04%
  YoY % -276.37% 41.04% 4.93% -139.12% 14.49% 58.83% -
  Horiz. % 177.61% 47.19% 80.03% 84.18% 35.21% 41.17% 100.00%
NP 15,351 -10,164 6,412 -10,126 917 2,916 6,005 16.92%
  YoY % 251.03% -258.52% 163.32% -1,204.25% -68.55% -51.44% -
  Horiz. % 255.64% -169.26% 106.78% -168.63% 15.27% 48.56% 100.00%
NP to SH 12,929 -9,202 4,886 -2,635 -1,199 816 2,177 34.53%
  YoY % 240.50% -288.33% 285.43% -119.77% -246.94% -62.52% -
  Horiz. % 593.89% -422.69% 224.44% -121.04% -55.08% 37.48% 100.00%
Tax Rate 28.65 % - % 30.23 % - % 57.13 % 32.89 % 36.63 % -4.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 73.70% -10.21% -
  Horiz. % 78.21% 0.00% 82.53% 0.00% 155.97% 89.79% 100.00%
Total Cost 45,017 19,715 25,311 66,413 64,137 25,227 14,184 21.20%
  YoY % 128.34% -22.11% -61.89% 3.55% 154.24% 77.86% -
  Horiz. % 317.38% 138.99% 178.45% 468.22% 452.18% 177.86% 100.00%
Net Worth 582,294 563,385 550,927 550,936 506,622 424,319 478,939 3.31%
  YoY % 3.36% 2.26% -0.00% 8.75% 19.40% -11.40% -
  Horiz. % 121.58% 117.63% 115.03% 115.03% 105.78% 88.60% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 18,660 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 857.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 582,294 563,385 550,927 550,936 506,622 424,319 478,939 3.31%
  YoY % 3.36% 2.26% -0.00% 8.75% 19.40% -11.40% -
  Horiz. % 121.58% 117.63% 115.03% 115.03% 105.78% 88.60% 100.00%
NOSH 328,980 333,364 342,191 344,335 331,126 271,999 311,000 0.94%
  YoY % -1.32% -2.58% -0.62% 3.99% 21.74% -12.54% -
  Horiz. % 105.78% 107.19% 110.03% 110.72% 106.47% 87.46% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 25.43 % -106.42 % 20.21 % -17.99 % 1.41 % 10.36 % 29.74 % -2.57%
  YoY % 123.90% -626.57% 212.34% -1,375.89% -86.39% -65.16% -
  Horiz. % 85.51% -357.83% 67.96% -60.49% 4.74% 34.84% 100.00%
ROE 2.22 % -1.63 % 0.89 % -0.48 % -0.24 % 0.19 % 0.45 % 30.44%
  YoY % 236.20% -283.15% 285.42% -100.00% -226.32% -57.78% -
  Horiz. % 493.33% -362.22% 197.78% -106.67% -53.33% 42.22% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.35 2.87 9.27 16.35 19.65 10.35 6.49 18.89%
  YoY % 539.37% -69.04% -43.30% -16.79% 89.86% 59.48% -
  Horiz. % 282.74% 44.22% 142.84% 251.93% 302.77% 159.48% 100.00%
EPS 3.90 -2.80 1.40 -0.80 -0.40 0.30 0.70 33.11%
  YoY % 239.29% -300.00% 275.00% -100.00% -233.33% -57.14% -
  Horiz. % 557.14% -400.00% 200.00% -114.29% -57.14% 42.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7700 1.6900 1.6100 1.6000 1.5300 1.5600 1.5400 2.34%
  YoY % 4.73% 4.97% 0.62% 4.58% -1.92% 1.30% -
  Horiz. % 114.94% 109.74% 104.55% 103.90% 99.35% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.47 2.76 9.18 16.29 18.83 8.15 5.84 20.02%
  YoY % 532.97% -69.93% -43.65% -13.49% 131.04% 39.55% -
  Horiz. % 299.14% 47.26% 157.19% 278.94% 322.43% 139.55% 100.00%
EPS 3.74 -2.66 1.41 -0.76 -0.35 0.24 0.63 34.53%
  YoY % 240.60% -288.65% 285.53% -117.14% -245.83% -61.90% -
  Horiz. % 593.65% -422.22% 223.81% -120.63% -55.56% 38.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6855 1.6308 1.5947 1.5947 1.4665 1.2282 1.3863 3.31%
  YoY % 3.35% 2.26% 0.00% 8.74% 19.40% -11.40% -
  Horiz. % 121.58% 117.64% 115.03% 115.03% 105.79% 88.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.7950 0.5550 0.7650 0.8750 0.8750 0.9150 1.0300 -
P/RPS 4.33 19.37 8.25 5.35 4.45 8.84 15.87 -19.45%
  YoY % -77.65% 134.79% 54.21% 20.22% -49.66% -44.30% -
  Horiz. % 27.28% 122.05% 51.98% 33.71% 28.04% 55.70% 100.00%
P/EPS 20.23 -20.11 53.58 -114.34 -241.65 305.00 147.14 -28.14%
  YoY % 200.60% -137.53% 146.86% 52.68% -179.23% 107.29% -
  Horiz. % 13.75% -13.67% 36.41% -77.71% -164.23% 207.29% 100.00%
EY 4.94 -4.97 1.87 -0.87 -0.41 0.33 0.68 39.13%
  YoY % 199.40% -365.78% 314.94% -112.20% -224.24% -51.47% -
  Horiz. % 726.47% -730.88% 275.00% -127.94% -60.29% 48.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.33 0.48 0.55 0.57 0.59 0.67 -6.41%
  YoY % 36.36% -31.25% -12.73% -3.51% -3.39% -11.94% -
  Horiz. % 67.16% 49.25% 71.64% 82.09% 85.07% 88.06% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 24/06/20 30/05/19 24/05/18 24/05/17 23/05/16 28/05/15 -
Price 0.0000 0.7200 0.7300 0.8450 0.9350 0.8900 1.0100 -
P/RPS 0.00 25.13 7.87 5.17 4.76 8.60 15.56 -
  YoY % 0.00% 219.31% 52.22% 8.61% -44.65% -44.73% -
  Horiz. % 0.00% 161.50% 50.58% 33.23% 30.59% 55.27% 100.00%
P/EPS 0.00 -26.08 51.13 -110.42 -258.22 296.67 144.29 -
  YoY % 0.00% -151.01% 146.31% 57.24% -187.04% 105.61% -
  Horiz. % 0.00% -18.07% 35.44% -76.53% -178.96% 205.61% 100.00%
EY 0.00 -3.83 1.96 -0.91 -0.39 0.34 0.69 -
  YoY % 0.00% -295.41% 315.38% -133.33% -214.71% -50.72% -
  Horiz. % 0.00% -555.07% 284.06% -131.88% -56.52% 49.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.43 0.45 0.53 0.61 0.57 0.66 -
  YoY % 0.00% -4.44% -15.09% -13.11% 7.02% -13.64% -
  Horiz. % 0.00% 65.15% 68.18% 80.30% 92.42% 86.36% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.600.00 
 UCREST 0.3550.00 
 PUC 0.1550.00 
 WILLOW 0.440.00 
 IRIS 0.2850.00 
 BTECH 0.4950.00 
 3A 0.9150.00 
 M3TECH 0.070.00 
 LAMBO 0.0150.00 
 NETX 0.0950.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS