[BREM] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 67.11%
YoY- 633.06%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 123,482 182,464 294,777 317,986 356,770 338,676 175,547 -20.88%
PBT 22,994 38,180 85,810 124,018 79,560 49,096 20,491 7.97%
Tax -10,574 -14,104 -13,782 -14,480 -17,450 -14,220 -7,597 24.63%
NP 12,420 24,076 72,028 109,538 62,110 34,876 12,894 -2.46%
-
NP to SH 8,628 19,872 41,004 58,185 34,818 18,640 4,754 48.73%
-
Tax Rate 45.99% 36.94% 16.06% 11.68% 21.93% 28.96% 37.07% -
Total Cost 111,062 158,388 222,749 208,448 294,660 303,800 162,653 -22.44%
-
Net Worth 550,854 550,875 550,936 557,822 533,719 530,294 506,622 5.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,771 - 103 - 10,330 - - -
Div Payout % 159.61% - 0.25% - 29.67% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 550,854 550,875 550,936 557,822 533,719 530,294 506,622 5.73%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.06% 13.19% 24.43% 34.45% 17.41% 10.30% 7.35% -
ROE 1.57% 3.61% 7.44% 10.43% 6.52% 3.52% 0.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.87 53.00 85.61 92.35 103.61 98.35 53.02 -22.91%
EPS 2.60 5.60 11.90 16.93 10.20 5.60 1.40 51.03%
DPS 4.00 0.00 0.03 0.00 3.00 0.00 0.00 -
NAPS 1.60 1.60 1.60 1.62 1.55 1.54 1.53 3.02%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.74 52.82 85.33 92.04 103.27 98.03 50.81 -20.89%
EPS 2.50 5.75 11.87 16.84 10.08 5.40 1.38 48.55%
DPS 3.99 0.00 0.03 0.00 2.99 0.00 0.00 -
NAPS 1.5945 1.5946 1.5947 1.6147 1.5449 1.535 1.4665 5.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.84 0.875 1.09 1.11 0.96 0.875 -
P/RPS 2.20 1.59 1.02 1.18 1.07 0.98 1.65 21.12%
P/EPS 31.52 14.55 7.35 6.45 10.98 17.73 60.95 -35.54%
EY 3.17 6.87 13.61 15.50 9.11 5.64 1.64 55.10%
DY 5.06 0.00 0.03 0.00 2.70 0.00 0.00 -
P/NAPS 0.49 0.53 0.55 0.67 0.72 0.62 0.57 -9.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 27/08/18 24/05/18 27/02/18 20/11/17 24/08/17 24/05/17 -
Price 0.79 0.83 0.845 0.905 1.06 0.94 0.935 -
P/RPS 2.20 1.57 0.99 0.98 1.02 0.96 1.76 16.02%
P/EPS 31.52 14.38 7.10 5.36 10.48 17.37 65.12 -38.32%
EY 3.17 6.95 14.09 18.67 9.54 5.76 1.54 61.74%
DY 5.06 0.00 0.04 0.00 2.83 0.00 0.00 -
P/NAPS 0.49 0.52 0.53 0.56 0.68 0.61 0.61 -13.57%

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