[BREM] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
16-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 5.61%
YoY- 62.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 111,854 123,828 116,336 144,103 150,662 184,464 142,692 -14.94%
PBT 90,694 103,910 59,884 63,115 65,980 68,544 51,648 45.40%
Tax -15,685 -16,450 -5,012 -15,746 -18,856 -20,496 -17,832 -8.17%
NP 75,009 87,460 54,872 47,369 47,124 48,048 33,816 69.83%
-
NP to SH 53,728 59,542 29,568 36,493 34,554 33,908 23,004 75.76%
-
Tax Rate 17.29% 15.83% 8.37% 24.95% 28.58% 29.90% 34.53% -
Total Cost 36,845 36,368 61,464 96,734 103,538 136,416 108,876 -51.34%
-
Net Worth 520,489 511,321 488,880 474,240 471,199 335,821 466,845 7.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 10,090 - - - -
Div Payout % - - - 27.65% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 520,489 511,321 488,880 474,240 471,199 335,821 466,845 7.49%
NOSH 335,800 168,197 167,999 168,170 168,285 167,910 169,147 57.76%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 67.06% 70.63% 47.17% 32.87% 31.28% 26.05% 23.70% -
ROE 10.32% 11.64% 6.05% 7.70% 7.33% 10.10% 4.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.31 73.62 69.25 85.69 89.53 109.86 84.36 -46.08%
EPS 16.00 35.40 17.60 21.70 20.53 20.20 13.60 11.41%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.55 3.04 2.91 2.82 2.80 2.00 2.76 -31.85%
Adjusted Per Share Value based on latest NOSH - 167,888
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.38 35.84 33.67 41.71 43.61 53.39 41.30 -14.93%
EPS 15.55 17.23 8.56 10.56 10.00 9.81 6.66 75.72%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 1.5066 1.4801 1.4151 1.3727 1.3639 0.9721 1.3513 7.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 2.63 2.07 1.87 2.00 1.22 1.18 -
P/RPS 3.06 3.57 2.99 2.18 2.23 1.11 1.40 68.18%
P/EPS 6.38 7.43 11.76 8.62 9.74 6.04 8.68 -18.50%
EY 15.69 13.46 8.50 11.60 10.27 16.55 11.53 22.73%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.66 0.87 0.71 0.66 0.71 0.61 0.43 32.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 24/11/14 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 -
Price 1.05 2.42 2.52 2.05 2.04 1.22 1.15 -
P/RPS 3.15 3.29 3.64 2.39 2.28 1.11 1.36 74.79%
P/EPS 6.56 6.84 14.32 9.45 9.94 6.04 8.46 -15.55%
EY 15.24 14.63 6.98 10.59 10.07 16.55 11.83 18.34%
DY 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.87 0.73 0.73 0.61 0.42 37.76%

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