[BREM] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 18.55%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 149,120 135,900 111,458 64,776 144,591 112,297 39,598 142.24%
PBT 27,185 19,893 16,556 -2,368 57,289 47,697 30,484 -7.35%
Tax -7,837 -7,054 -6,190 -4,764 -18,407 -16,322 -13,294 -29.71%
NP 19,348 12,838 10,366 -7,132 38,882 31,374 17,190 8.21%
-
NP to SH 20,349 17,642 14,882 3,160 27,234 19,073 3,772 207.91%
-
Tax Rate 28.83% 35.46% 37.39% - 32.13% 34.22% 43.61% -
Total Cost 129,772 123,061 101,092 71,908 105,709 80,922 22,408 222.83%
-
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.97% 9.45% 9.30% -11.01% 26.89% 27.94% 43.41% -
ROE 3.36% 2.96% 2.51% 0.54% 4.68% 3.35% 0.67% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.33 41.31 33.88 19.69 43.95 34.14 12.04 142.20%
EPS 6.20 5.33 4.60 0.80 8.30 5.73 1.20 199.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.80 1.78 1.77 1.73 1.70 5.42%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 43.16 39.34 32.26 18.75 41.85 32.51 11.46 142.26%
EPS 5.89 5.11 4.31 0.91 7.88 5.52 1.09 208.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7522 1.7236 1.7141 1.695 1.6855 1.6474 1.6188 5.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.18 1.15 0.75 0.76 0.795 0.86 0.83 -
P/RPS 2.60 2.78 2.21 3.86 1.81 2.52 6.90 -47.86%
P/EPS 19.08 21.44 16.58 79.12 9.60 14.83 72.39 -58.92%
EY 5.24 4.66 6.03 1.26 10.41 6.74 1.38 143.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.42 0.43 0.45 0.50 0.49 19.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 23/02/22 24/11/21 30/08/21 08/06/21 23/02/21 24/11/20 -
Price 1.19 1.17 0.78 0.75 0.00 0.00 0.82 -
P/RPS 2.63 2.83 2.30 3.81 0.00 0.00 6.81 -46.99%
P/EPS 19.24 21.82 17.24 78.08 0.00 0.00 71.52 -58.36%
EY 5.20 4.58 5.80 1.28 0.00 0.00 1.40 140.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.43 0.42 0.00 0.00 0.48 22.42%

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