[BREM] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 101.37%
YoY- 75.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 180,616 104,080 111,854 123,828 116,336 144,103 150,662 12.88%
PBT 79,008 77,497 90,694 103,910 59,884 63,115 65,980 12.80%
Tax -32,360 -15,235 -15,685 -16,450 -5,012 -15,746 -18,856 43.48%
NP 46,648 62,262 75,009 87,460 54,872 47,369 47,124 -0.67%
-
NP to SH 31,184 42,473 53,728 59,542 29,568 36,493 34,554 -6.62%
-
Tax Rate 40.96% 19.66% 17.29% 15.83% 8.37% 24.95% 28.58% -
Total Cost 133,968 41,818 36,845 36,368 61,464 96,734 103,538 18.79%
-
Net Worth 506,739 515,026 520,489 511,321 488,880 474,240 471,199 4.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 20,065 - - - 10,090 - -
Div Payout % - 47.24% - - - 27.65% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 506,739 515,026 520,489 511,321 488,880 474,240 471,199 4.98%
NOSH 324,833 334,433 335,800 168,197 167,999 168,170 168,285 55.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.83% 59.82% 67.06% 70.63% 47.17% 32.87% 31.28% -
ROE 6.15% 8.25% 10.32% 11.64% 6.05% 7.70% 7.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.60 31.12 33.31 73.62 69.25 85.69 89.53 -27.27%
EPS 9.60 12.70 16.00 35.40 17.60 21.70 20.53 -39.83%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.56 1.54 1.55 3.04 2.91 2.82 2.80 -32.36%
Adjusted Per Share Value based on latest NOSH - 168,263
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.28 30.13 32.38 35.84 33.67 41.71 43.61 12.88%
EPS 9.03 12.29 15.55 17.23 8.56 10.56 10.00 -6.59%
DPS 0.00 5.81 0.00 0.00 0.00 2.92 0.00 -
NAPS 1.4668 1.4908 1.5066 1.4801 1.4151 1.3727 1.3639 4.98%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 1.03 1.02 2.63 2.07 1.87 2.00 -
P/RPS 1.82 3.31 3.06 3.57 2.99 2.18 2.23 -12.69%
P/EPS 10.52 8.11 6.38 7.43 11.76 8.62 9.74 5.28%
EY 9.50 12.33 15.69 13.46 8.50 11.60 10.27 -5.07%
DY 0.00 5.83 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.65 0.67 0.66 0.87 0.71 0.66 0.71 -5.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 24/11/14 29/08/14 16/06/14 27/02/14 -
Price 0.885 1.01 1.05 2.42 2.52 2.05 2.04 -
P/RPS 1.59 3.25 3.15 3.29 3.64 2.39 2.28 -21.41%
P/EPS 9.22 7.95 6.56 6.84 14.32 9.45 9.94 -4.90%
EY 10.85 12.57 15.24 14.63 6.98 10.59 10.07 5.11%
DY 0.00 5.94 0.00 0.00 0.00 2.93 0.00 -
P/NAPS 0.57 0.66 0.68 0.80 0.87 0.73 0.73 -15.24%

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