[BREM] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -30.4%
YoY- -63.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 145,572 124,973 129,106 130,896 180,616 104,080 111,854 19.22%
PBT 28,808 42,486 50,854 52,188 79,008 77,497 90,694 -53.47%
Tax -10,184 -15,924 -19,326 -19,314 -32,360 -15,235 -15,685 -25.03%
NP 18,624 26,562 31,528 32,874 46,648 62,262 75,009 -60.52%
-
NP to SH 10,460 16,139 20,430 21,704 31,184 42,473 53,728 -66.44%
-
Tax Rate 35.35% 37.48% 38.00% 37.01% 40.96% 19.66% 17.29% -
Total Cost 126,948 98,411 97,578 98,022 133,968 41,818 36,845 128.29%
-
Net Worth 509,924 513,813 522,980 519,580 506,739 515,026 520,489 -1.35%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 20,065 - -
Div Payout % - - - - - 47.24% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 509,924 513,813 522,980 519,580 506,739 515,026 520,489 -1.35%
NOSH 326,874 329,367 333,108 328,848 324,833 334,433 335,800 -1.78%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.79% 21.25% 24.42% 25.11% 25.83% 59.82% 67.06% -
ROE 2.05% 3.14% 3.91% 4.18% 6.15% 8.25% 10.32% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.53 37.94 38.76 39.80 55.60 31.12 33.31 21.37%
EPS 3.20 4.90 6.13 6.60 9.60 12.70 16.00 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.56 1.56 1.57 1.58 1.56 1.54 1.55 0.43%
Adjusted Per Share Value based on latest NOSH - 339,555
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.14 36.17 37.37 37.89 52.28 30.13 32.38 19.21%
EPS 3.03 4.67 5.91 6.28 9.03 12.29 15.55 -66.42%
DPS 0.00 0.00 0.00 0.00 0.00 5.81 0.00 -
NAPS 1.476 1.4873 1.5138 1.504 1.4668 1.4908 1.5066 -1.35%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.84 0.915 0.95 0.95 1.01 1.03 1.02 -
P/RPS 1.89 2.41 2.45 2.39 1.82 3.31 3.06 -27.49%
P/EPS 26.25 18.67 15.49 14.39 10.52 8.11 6.38 156.98%
EY 3.81 5.36 6.46 6.95 9.50 12.33 15.69 -61.11%
DY 0.00 0.00 0.00 0.00 0.00 5.83 0.00 -
P/NAPS 0.54 0.59 0.61 0.60 0.65 0.67 0.66 -12.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 23/05/16 25/02/16 27/11/15 27/08/15 28/05/15 10/02/15 -
Price 0.85 0.89 0.95 0.96 0.885 1.01 1.05 -
P/RPS 1.91 2.35 2.45 2.41 1.59 3.25 3.15 -28.38%
P/EPS 26.56 18.16 15.49 14.55 9.22 7.95 6.56 154.24%
EY 3.76 5.51 6.46 6.88 10.85 12.57 15.24 -60.69%
DY 0.00 0.00 0.00 0.00 0.00 5.94 0.00 -
P/NAPS 0.54 0.57 0.61 0.61 0.57 0.66 0.68 -14.25%

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