[BREM] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -21.01%
YoY- -62.0%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 147,324 128,906 145,572 124,973 129,106 130,896 180,616 -12.64%
PBT 24,469 22,330 28,808 42,486 50,854 52,188 79,008 -54.06%
Tax -8,500 -8,300 -10,184 -15,924 -19,326 -19,314 -32,360 -58.81%
NP 15,969 14,030 18,624 26,562 31,528 32,874 46,648 -50.90%
-
NP to SH 7,937 6,548 10,460 16,139 20,430 21,704 31,184 -59.67%
-
Tax Rate 34.74% 37.17% 35.35% 37.48% 38.00% 37.01% 40.96% -
Total Cost 131,354 114,876 126,948 98,411 97,578 98,022 133,968 -1.29%
-
Net Worth 506,622 519,867 509,924 513,813 522,980 519,580 506,739 -0.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 506,622 519,867 509,924 513,813 522,980 519,580 506,739 -0.01%
NOSH 345,472 345,472 326,874 329,367 333,108 328,848 324,833 4.17%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.84% 10.88% 12.79% 21.25% 24.42% 25.11% 25.83% -
ROE 1.57% 1.26% 2.05% 3.14% 3.91% 4.18% 6.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.49 38.93 44.53 37.94 38.76 39.80 55.60 -13.75%
EPS 2.40 2.00 3.20 4.90 6.13 6.60 9.60 -60.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.57 1.56 1.56 1.57 1.58 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 271,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.64 37.31 42.14 36.17 37.37 37.89 52.28 -12.65%
EPS 2.30 1.90 3.03 4.67 5.91 6.28 9.03 -59.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4665 1.5048 1.476 1.4873 1.5138 1.504 1.4668 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.795 0.83 0.84 0.915 0.95 0.95 1.01 -
P/RPS 1.79 2.13 1.89 2.41 2.45 2.39 1.82 -1.09%
P/EPS 33.17 41.97 26.25 18.67 15.49 14.39 10.52 114.27%
EY 3.02 2.38 3.81 5.36 6.46 6.95 9.50 -53.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.54 0.59 0.61 0.60 0.65 -13.76%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 21/11/16 29/08/16 23/05/16 25/02/16 27/11/15 27/08/15 -
Price 0.825 0.82 0.85 0.89 0.95 0.96 0.885 -
P/RPS 1.85 2.11 1.91 2.35 2.45 2.41 1.59 10.57%
P/EPS 34.42 41.47 26.56 18.16 15.49 14.55 9.22 139.69%
EY 2.91 2.41 3.76 5.51 6.46 6.88 10.85 -58.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.54 0.57 0.61 0.61 0.57 -3.52%

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