[BREM] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 142.63%
YoY- 73.17%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 139,895 173,792 142,066 170,960 121,768 120,060 123,482 8.66%
PBT 48,170 75,594 65,094 66,652 30,779 28,785 22,994 63.64%
Tax -19,788 -24,200 -21,778 -15,716 -11,743 -11,953 -10,574 51.80%
NP 28,382 51,394 43,316 50,936 19,036 16,832 12,420 73.40%
-
NP to SH 21,236 40,584 28,750 34,412 14,183 12,396 8,628 82.19%
-
Tax Rate 41.08% 32.01% 33.46% 23.58% 38.15% 41.53% 45.99% -
Total Cost 111,513 122,397 98,750 120,024 102,732 103,228 111,062 0.27%
-
Net Worth 563,385 570,581 560,402 549,013 550,927 547,225 550,854 1.50%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 6,667 - 135 272 68 9,177 13,771 -38.31%
Div Payout % 31.40% - 0.47% 0.79% 0.48% 74.04% 159.61% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 563,385 570,581 560,402 549,013 550,927 547,225 550,854 1.50%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 20.29% 29.57% 30.49% 29.79% 15.63% 14.02% 10.06% -
ROE 3.77% 7.11% 5.13% 6.27% 2.57% 2.27% 1.57% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 41.96 51.78 41.83 50.13 35.58 34.88 35.87 11.00%
EPS 6.30 12.00 8.40 10.00 4.10 3.60 2.60 80.30%
DPS 2.00 0.00 0.04 0.08 0.02 2.67 4.00 -36.97%
NAPS 1.69 1.70 1.65 1.61 1.61 1.59 1.60 3.71%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 40.49 50.31 41.12 49.49 35.25 34.75 35.74 8.66%
EPS 6.15 11.75 8.32 9.96 4.11 3.59 2.50 82.13%
DPS 1.93 0.00 0.04 0.08 0.02 2.66 3.99 -38.35%
NAPS 1.6308 1.6516 1.6221 1.5892 1.5947 1.584 1.5945 1.51%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.555 0.78 0.795 0.735 0.765 0.75 0.79 -
P/RPS 1.32 1.51 1.90 1.47 2.15 2.15 2.20 -28.84%
P/EPS 8.71 6.45 9.39 7.28 18.46 20.82 31.52 -57.54%
EY 11.48 15.50 10.65 13.73 5.42 4.80 3.17 135.63%
DY 3.60 0.00 0.05 0.11 0.03 3.56 5.06 -20.28%
P/NAPS 0.33 0.46 0.48 0.46 0.48 0.47 0.49 -23.14%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 26/02/20 26/11/19 29/08/19 30/05/19 22/02/19 28/11/18 -
Price 0.72 0.765 0.78 0.78 0.73 0.755 0.79 -
P/RPS 1.72 1.48 1.86 1.56 2.05 2.16 2.20 -15.12%
P/EPS 11.30 6.33 9.21 7.73 17.61 20.96 31.52 -49.50%
EY 8.85 15.81 10.85 12.94 5.68 4.77 3.17 98.14%
DY 2.78 0.00 0.05 0.10 0.03 3.53 5.06 -32.89%
P/NAPS 0.43 0.45 0.47 0.48 0.45 0.47 0.49 -8.33%

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