[BREM] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 41.16%
YoY- 227.4%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 39,598 44,384 139,895 173,792 142,066 170,960 121,768 -52.61%
PBT 30,484 19,608 48,170 75,594 65,094 66,652 30,779 -0.63%
Tax -13,294 -6,144 -19,788 -24,200 -21,778 -15,716 -11,743 8.59%
NP 17,190 13,464 28,382 51,394 43,316 50,936 19,036 -6.55%
-
NP to SH 3,772 8,640 21,236 40,584 28,750 34,412 14,183 -58.54%
-
Tax Rate 43.61% 31.33% 41.08% 32.01% 33.46% 23.58% 38.15% -
Total Cost 22,408 30,920 111,513 122,397 98,750 120,024 102,732 -63.66%
-
Net Worth 559,264 559,512 563,385 570,581 560,402 549,013 550,927 1.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 6,667 - 135 272 68 -
Div Payout % - - 31.40% - 0.47% 0.79% 0.48% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 559,264 559,512 563,385 570,581 560,402 549,013 550,927 1.00%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 43.41% 30.34% 20.29% 29.57% 30.49% 29.79% 15.63% -
ROE 0.67% 1.54% 3.77% 7.11% 5.13% 6.27% 2.57% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.04 13.49 41.96 51.78 41.83 50.13 35.58 -51.34%
EPS 1.20 2.80 6.30 12.00 8.40 10.00 4.10 -55.81%
DPS 0.00 0.00 2.00 0.00 0.04 0.08 0.02 -
NAPS 1.70 1.70 1.69 1.70 1.65 1.61 1.61 3.68%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.46 12.85 40.49 50.31 41.12 49.49 35.25 -52.62%
EPS 1.09 2.50 6.15 11.75 8.32 9.96 4.11 -58.62%
DPS 0.00 0.00 1.93 0.00 0.04 0.08 0.02 -
NAPS 1.6188 1.6196 1.6308 1.6516 1.6221 1.5892 1.5947 1.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.83 0.72 0.555 0.78 0.795 0.735 0.765 -
P/RPS 6.90 5.34 1.32 1.51 1.90 1.47 2.15 117.11%
P/EPS 72.39 27.43 8.71 6.45 9.39 7.28 18.46 148.05%
EY 1.38 3.65 11.48 15.50 10.65 13.73 5.42 -59.72%
DY 0.00 0.00 3.60 0.00 0.05 0.11 0.03 -
P/NAPS 0.49 0.42 0.33 0.46 0.48 0.46 0.48 1.38%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 24/06/20 26/02/20 26/11/19 29/08/19 30/05/19 -
Price 0.82 0.845 0.72 0.765 0.78 0.78 0.73 -
P/RPS 6.81 6.27 1.72 1.48 1.86 1.56 2.05 122.14%
P/EPS 71.52 32.19 11.30 6.33 9.21 7.73 17.61 153.90%
EY 1.40 3.11 8.85 15.81 10.85 12.94 5.68 -60.58%
DY 0.00 0.00 2.78 0.00 0.05 0.10 0.03 -
P/NAPS 0.48 0.50 0.43 0.45 0.47 0.48 0.45 4.38%

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