[BREM] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -9.76%
YoY- 55.49%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 130,896 180,616 104,080 111,854 123,828 116,336 144,103 -6.20%
PBT 52,188 79,008 77,497 90,694 103,910 59,884 63,115 -11.89%
Tax -19,314 -32,360 -15,235 -15,685 -16,450 -5,012 -15,746 14.57%
NP 32,874 46,648 62,262 75,009 87,460 54,872 47,369 -21.59%
-
NP to SH 21,704 31,184 42,473 53,728 59,542 29,568 36,493 -29.25%
-
Tax Rate 37.01% 40.96% 19.66% 17.29% 15.83% 8.37% 24.95% -
Total Cost 98,022 133,968 41,818 36,845 36,368 61,464 96,734 0.88%
-
Net Worth 519,580 506,739 515,026 520,489 511,321 488,880 474,240 6.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 20,065 - - - 10,090 -
Div Payout % - - 47.24% - - - 27.65% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 519,580 506,739 515,026 520,489 511,321 488,880 474,240 6.27%
NOSH 328,848 324,833 334,433 335,800 168,197 167,999 168,170 56.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.11% 25.83% 59.82% 67.06% 70.63% 47.17% 32.87% -
ROE 4.18% 6.15% 8.25% 10.32% 11.64% 6.05% 7.70% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.80 55.60 31.12 33.31 73.62 69.25 85.69 -39.99%
EPS 6.60 9.60 12.70 16.00 35.40 17.60 21.70 -54.74%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.58 1.56 1.54 1.55 3.04 2.91 2.82 -32.01%
Adjusted Per Share Value based on latest NOSH - 339,516
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.89 52.28 30.13 32.38 35.84 33.67 41.71 -6.19%
EPS 6.28 9.03 12.29 15.55 17.23 8.56 10.56 -29.25%
DPS 0.00 0.00 5.81 0.00 0.00 0.00 2.92 -
NAPS 1.504 1.4668 1.4908 1.5066 1.4801 1.4151 1.3727 6.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.95 1.01 1.03 1.02 2.63 2.07 1.87 -
P/RPS 2.39 1.82 3.31 3.06 3.57 2.99 2.18 6.31%
P/EPS 14.39 10.52 8.11 6.38 7.43 11.76 8.62 40.68%
EY 6.95 9.50 12.33 15.69 13.46 8.50 11.60 -28.90%
DY 0.00 0.00 5.83 0.00 0.00 0.00 3.21 -
P/NAPS 0.60 0.65 0.67 0.66 0.87 0.71 0.66 -6.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 28/05/15 10/02/15 24/11/14 29/08/14 16/06/14 -
Price 0.96 0.885 1.01 1.05 2.42 2.52 2.05 -
P/RPS 2.41 1.59 3.25 3.15 3.29 3.64 2.39 0.55%
P/EPS 14.55 9.22 7.95 6.56 6.84 14.32 9.45 33.30%
EY 6.88 10.85 12.57 15.24 14.63 6.98 10.59 -24.96%
DY 0.00 0.00 5.94 0.00 0.00 0.00 2.93 -
P/NAPS 0.61 0.57 0.66 0.68 0.80 0.87 0.73 -11.27%

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