[BREM] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 21.22%
YoY- -61.15%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 356,770 338,676 175,547 147,324 128,906 145,572 124,973 101.11%
PBT 79,560 49,096 20,491 24,469 22,330 28,808 42,486 51.86%
Tax -17,450 -14,220 -7,597 -8,500 -8,300 -10,184 -15,924 6.28%
NP 62,110 34,876 12,894 15,969 14,030 18,624 26,562 76.07%
-
NP to SH 34,818 18,640 4,754 7,937 6,548 10,460 16,139 66.88%
-
Tax Rate 21.93% 28.96% 37.07% 34.74% 37.17% 35.35% 37.48% -
Total Cost 294,660 303,800 162,653 131,354 114,876 126,948 98,411 107.60%
-
Net Worth 533,719 530,294 506,622 506,622 519,867 509,924 513,813 2.56%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 10,330 - - - - - - -
Div Payout % 29.67% - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 533,719 530,294 506,622 506,622 519,867 509,924 513,813 2.56%
NOSH 345,472 345,472 345,472 345,472 345,472 326,874 329,367 3.23%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.41% 10.30% 7.35% 10.84% 10.88% 12.79% 21.25% -
ROE 6.52% 3.52% 0.94% 1.57% 1.26% 2.05% 3.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 103.61 98.35 53.02 44.49 38.93 44.53 37.94 95.25%
EPS 10.20 5.60 1.40 2.40 2.00 3.20 4.90 62.95%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.53 1.57 1.56 1.56 -0.42%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 103.27 98.03 50.81 42.64 37.31 42.14 36.17 101.12%
EPS 10.08 5.40 1.38 2.30 1.90 3.03 4.67 66.93%
DPS 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5449 1.535 1.4665 1.4665 1.5048 1.476 1.4873 2.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.11 0.96 0.875 0.795 0.83 0.84 0.915 -
P/RPS 1.07 0.98 1.65 1.79 2.13 1.89 2.41 -41.77%
P/EPS 10.98 17.73 60.95 33.17 41.97 26.25 18.67 -29.78%
EY 9.11 5.64 1.64 3.02 2.38 3.81 5.36 42.37%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.57 0.52 0.53 0.54 0.59 14.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 29/08/16 23/05/16 -
Price 1.06 0.94 0.935 0.825 0.82 0.85 0.89 -
P/RPS 1.02 0.96 1.76 1.85 2.11 1.91 2.35 -42.64%
P/EPS 10.48 17.37 65.12 34.42 41.47 26.56 18.16 -30.66%
EY 9.54 5.76 1.54 2.91 2.41 3.76 5.51 44.14%
DY 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.61 0.54 0.52 0.54 0.57 12.47%

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