[BREM] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -51.54%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 121,768 120,060 123,482 182,464 294,777 317,986 356,770 -51.19%
PBT 30,779 28,785 22,994 38,180 85,810 124,018 79,560 -46.93%
Tax -11,743 -11,953 -10,574 -14,104 -13,782 -14,480 -17,450 -23.22%
NP 19,036 16,832 12,420 24,076 72,028 109,538 62,110 -54.57%
-
NP to SH 14,183 12,396 8,628 19,872 41,004 58,185 34,818 -45.07%
-
Tax Rate 38.15% 41.53% 45.99% 36.94% 16.06% 11.68% 21.93% -
Total Cost 102,732 103,228 111,062 158,388 222,749 208,448 294,660 -50.49%
-
Net Worth 550,927 547,225 550,854 550,875 550,936 557,822 533,719 2.14%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 68 9,177 13,771 - 103 - 10,330 -96.49%
Div Payout % 0.48% 74.04% 159.61% - 0.25% - 29.67% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 550,927 547,225 550,854 550,875 550,936 557,822 533,719 2.14%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.63% 14.02% 10.06% 13.19% 24.43% 34.45% 17.41% -
ROE 2.57% 2.27% 1.57% 3.61% 7.44% 10.43% 6.52% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.58 34.88 35.87 53.00 85.61 92.35 103.61 -50.99%
EPS 4.10 3.60 2.60 5.60 11.90 16.93 10.20 -45.56%
DPS 0.02 2.67 4.00 0.00 0.03 0.00 3.00 -96.46%
NAPS 1.61 1.59 1.60 1.60 1.60 1.62 1.55 2.56%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.25 34.75 35.74 52.82 85.33 92.04 103.27 -51.19%
EPS 4.11 3.59 2.50 5.75 11.87 16.84 10.08 -45.04%
DPS 0.02 2.66 3.99 0.00 0.03 0.00 2.99 -96.46%
NAPS 1.5947 1.584 1.5945 1.5946 1.5947 1.6147 1.5449 2.13%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.765 0.75 0.79 0.84 0.875 1.09 1.11 -
P/RPS 2.15 2.15 2.20 1.59 1.02 1.18 1.07 59.30%
P/EPS 18.46 20.82 31.52 14.55 7.35 6.45 10.98 41.43%
EY 5.42 4.80 3.17 6.87 13.61 15.50 9.11 -29.28%
DY 0.03 3.56 5.06 0.00 0.03 0.00 2.70 -95.03%
P/NAPS 0.48 0.47 0.49 0.53 0.55 0.67 0.72 -23.70%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 22/02/19 28/11/18 27/08/18 24/05/18 27/02/18 20/11/17 -
Price 0.73 0.755 0.79 0.83 0.845 0.905 1.06 -
P/RPS 2.05 2.16 2.20 1.57 0.99 0.98 1.02 59.32%
P/EPS 17.61 20.96 31.52 14.38 7.10 5.36 10.48 41.38%
EY 5.68 4.77 3.17 6.95 14.09 18.67 9.54 -29.24%
DY 0.03 3.53 5.06 0.00 0.04 0.00 2.83 -95.18%
P/NAPS 0.45 0.47 0.49 0.52 0.53 0.56 0.68 -24.07%

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