[BREM] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 47.4%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 116,336 144,103 150,662 184,464 142,692 134,605 129,578 -6.95%
PBT 59,884 63,115 65,980 68,544 51,648 49,007 60,909 -1.12%
Tax -5,012 -15,746 -18,856 -20,496 -17,832 -15,268 -14,713 -51.32%
NP 54,872 47,369 47,124 48,048 33,816 33,739 46,196 12.19%
-
NP to SH 29,568 36,493 34,554 33,908 23,004 22,443 35,832 -12.05%
-
Tax Rate 8.37% 24.95% 28.58% 29.90% 34.53% 31.15% 24.16% -
Total Cost 61,464 96,734 103,538 136,416 108,876 100,866 83,382 -18.44%
-
Net Worth 488,880 474,240 471,199 335,821 466,845 469,262 302,448 37.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 10,090 - - - 10,201 - -
Div Payout % - 27.65% - - - 45.45% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 488,880 474,240 471,199 335,821 466,845 469,262 302,448 37.85%
NOSH 167,999 168,170 168,285 167,910 169,147 170,022 151,224 7.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 47.17% 32.87% 31.28% 26.05% 23.70% 25.07% 35.65% -
ROE 6.05% 7.70% 7.33% 10.10% 4.93% 4.78% 11.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 69.25 85.69 89.53 109.86 84.36 79.17 85.69 -13.27%
EPS 17.60 21.70 20.53 20.20 13.60 13.20 23.73 -18.10%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.91 2.82 2.80 2.00 2.76 2.76 2.00 28.49%
Adjusted Per Share Value based on latest NOSH - 167,371
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.67 41.71 43.61 53.39 41.30 38.96 37.51 -6.96%
EPS 8.56 10.56 10.00 9.81 6.66 6.50 10.37 -12.03%
DPS 0.00 2.92 0.00 0.00 0.00 2.95 0.00 -
NAPS 1.4151 1.3727 1.3639 0.9721 1.3513 1.3583 0.8755 37.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.07 1.87 2.00 1.22 1.18 1.12 1.10 -
P/RPS 2.99 2.18 2.23 1.11 1.40 1.41 1.28 76.32%
P/EPS 11.76 8.62 9.74 6.04 8.68 8.48 4.64 86.20%
EY 8.50 11.60 10.27 16.55 11.53 11.79 21.54 -46.29%
DY 0.00 3.21 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.71 0.66 0.71 0.61 0.43 0.41 0.55 18.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 31/05/13 28/02/13 -
Price 2.52 2.05 2.04 1.22 1.15 1.23 1.07 -
P/RPS 3.64 2.39 2.28 1.11 1.36 1.55 1.25 104.32%
P/EPS 14.32 9.45 9.94 6.04 8.46 9.32 4.52 116.16%
EY 6.98 10.59 10.07 16.55 11.83 10.73 22.14 -53.77%
DY 0.00 2.93 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.87 0.73 0.73 0.61 0.42 0.45 0.54 37.55%

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