[BREM] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -56.58%
YoY- -75.22%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 170,960 121,768 120,060 123,482 182,464 294,777 317,986 -33.95%
PBT 66,652 30,779 28,785 22,994 38,180 85,810 124,018 -33.97%
Tax -15,716 -11,743 -11,953 -10,574 -14,104 -13,782 -14,480 5.62%
NP 50,936 19,036 16,832 12,420 24,076 72,028 109,538 -40.06%
-
NP to SH 34,412 14,183 12,396 8,628 19,872 41,004 58,185 -29.60%
-
Tax Rate 23.58% 38.15% 41.53% 45.99% 36.94% 16.06% 11.68% -
Total Cost 120,024 102,732 103,228 111,062 158,388 222,749 208,448 -30.85%
-
Net Worth 549,013 550,927 547,225 550,854 550,875 550,936 557,822 -1.05%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 272 68 9,177 13,771 - 103 - -
Div Payout % 0.79% 0.48% 74.04% 159.61% - 0.25% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 549,013 550,927 547,225 550,854 550,875 550,936 557,822 -1.05%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 29.79% 15.63% 14.02% 10.06% 13.19% 24.43% 34.45% -
ROE 6.27% 2.57% 2.27% 1.57% 3.61% 7.44% 10.43% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.13 35.58 34.88 35.87 53.00 85.61 92.35 -33.53%
EPS 10.00 4.10 3.60 2.60 5.60 11.90 16.93 -29.66%
DPS 0.08 0.02 2.67 4.00 0.00 0.03 0.00 -
NAPS 1.61 1.61 1.59 1.60 1.60 1.60 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 49.49 35.25 34.75 35.74 52.82 85.33 92.04 -33.95%
EPS 9.96 4.11 3.59 2.50 5.75 11.87 16.84 -29.60%
DPS 0.08 0.02 2.66 3.99 0.00 0.03 0.00 -
NAPS 1.5892 1.5947 1.584 1.5945 1.5946 1.5947 1.6147 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.735 0.765 0.75 0.79 0.84 0.875 1.09 -
P/RPS 1.47 2.15 2.15 2.20 1.59 1.02 1.18 15.82%
P/EPS 7.28 18.46 20.82 31.52 14.55 7.35 6.45 8.42%
EY 13.73 5.42 4.80 3.17 6.87 13.61 15.50 -7.78%
DY 0.11 0.03 3.56 5.06 0.00 0.03 0.00 -
P/NAPS 0.46 0.48 0.47 0.49 0.53 0.55 0.67 -22.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 22/02/19 28/11/18 27/08/18 24/05/18 27/02/18 -
Price 0.78 0.73 0.755 0.79 0.83 0.845 0.905 -
P/RPS 1.56 2.05 2.16 2.20 1.57 0.99 0.98 36.44%
P/EPS 7.73 17.61 20.96 31.52 14.38 7.10 5.36 27.73%
EY 12.94 5.68 4.77 3.17 6.95 14.09 18.67 -21.73%
DY 0.10 0.03 3.53 5.06 0.00 0.04 0.00 -
P/NAPS 0.48 0.45 0.47 0.49 0.52 0.53 0.56 -9.79%

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