[BREM] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.5%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 144,103 150,662 184,464 142,692 134,605 129,578 104,608 23.82%
PBT 63,115 65,980 68,544 51,648 49,007 60,909 40,120 35.30%
Tax -15,746 -18,856 -20,496 -17,832 -15,268 -14,713 -10,390 31.97%
NP 47,369 47,124 48,048 33,816 33,739 46,196 29,730 36.45%
-
NP to SH 36,493 34,554 33,908 23,004 22,443 35,832 20,640 46.26%
-
Tax Rate 24.95% 28.58% 29.90% 34.53% 31.15% 24.16% 25.90% -
Total Cost 96,734 103,538 136,416 108,876 100,866 83,382 74,878 18.63%
-
Net Worth 474,240 471,199 335,821 466,845 469,262 302,448 492,910 -2.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,090 - - - 10,201 - - -
Div Payout % 27.65% - - - 45.45% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 474,240 471,199 335,821 466,845 469,262 302,448 492,910 -2.54%
NOSH 168,170 168,285 167,910 169,147 170,022 151,224 170,557 -0.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 32.87% 31.28% 26.05% 23.70% 25.07% 35.65% 28.42% -
ROE 7.70% 7.33% 10.10% 4.93% 4.78% 11.85% 4.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.69 89.53 109.86 84.36 79.17 85.69 61.33 25.00%
EPS 21.70 20.53 20.20 13.60 13.20 23.73 12.20 46.85%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.82 2.80 2.00 2.76 2.76 2.00 2.89 -1.62%
Adjusted Per Share Value based on latest NOSH - 169,147
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.71 43.61 53.39 41.30 38.96 37.51 30.28 23.82%
EPS 10.56 10.00 9.81 6.66 6.50 10.37 5.97 46.31%
DPS 2.92 0.00 0.00 0.00 2.95 0.00 0.00 -
NAPS 1.3727 1.3639 0.9721 1.3513 1.3583 0.8755 1.4268 -2.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.87 2.00 1.22 1.18 1.12 1.10 1.18 -
P/RPS 2.18 2.23 1.11 1.40 1.41 1.28 1.92 8.84%
P/EPS 8.62 9.74 6.04 8.68 8.48 4.64 9.75 -7.89%
EY 11.60 10.27 16.55 11.53 11.79 21.54 10.26 8.53%
DY 3.21 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.66 0.71 0.61 0.43 0.41 0.55 0.41 37.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/06/14 27/02/14 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 -
Price 2.05 2.04 1.22 1.15 1.23 1.07 1.11 -
P/RPS 2.39 2.28 1.11 1.36 1.55 1.25 1.81 20.37%
P/EPS 9.45 9.94 6.04 8.46 9.32 4.52 9.17 2.02%
EY 10.59 10.07 16.55 11.83 10.73 22.14 10.90 -1.90%
DY 2.93 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.73 0.73 0.61 0.42 0.45 0.54 0.38 54.59%

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