[BREM] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -40.11%
YoY- -70.54%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 317,986 356,770 338,676 175,547 147,324 128,906 145,572 68.11%
PBT 124,018 79,560 49,096 20,491 24,469 22,330 28,808 163.93%
Tax -14,480 -17,450 -14,220 -7,597 -8,500 -8,300 -10,184 26.36%
NP 109,538 62,110 34,876 12,894 15,969 14,030 18,624 224.78%
-
NP to SH 58,185 34,818 18,640 4,754 7,937 6,548 10,460 212.96%
-
Tax Rate 11.68% 21.93% 28.96% 37.07% 34.74% 37.17% 35.35% -
Total Cost 208,448 294,660 303,800 162,653 131,354 114,876 126,948 39.05%
-
Net Worth 557,822 533,719 530,294 506,622 506,622 519,867 509,924 6.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 10,330 - - - - - -
Div Payout % - 29.67% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 557,822 533,719 530,294 506,622 506,622 519,867 509,924 6.15%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 326,874 3.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 34.45% 17.41% 10.30% 7.35% 10.84% 10.88% 12.79% -
ROE 10.43% 6.52% 3.52% 0.94% 1.57% 1.26% 2.05% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 92.35 103.61 98.35 53.02 44.49 38.93 44.53 62.40%
EPS 16.93 10.20 5.60 1.40 2.40 2.00 3.20 202.70%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.54 1.53 1.53 1.57 1.56 2.54%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 92.04 103.27 98.03 50.81 42.64 37.31 42.14 68.10%
EPS 16.84 10.08 5.40 1.38 2.30 1.90 3.03 212.78%
DPS 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6147 1.5449 1.535 1.4665 1.4665 1.5048 1.476 6.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.09 1.11 0.96 0.875 0.795 0.83 0.84 -
P/RPS 1.18 1.07 0.98 1.65 1.79 2.13 1.89 -26.88%
P/EPS 6.45 10.98 17.73 60.95 33.17 41.97 26.25 -60.66%
EY 15.50 9.11 5.64 1.64 3.02 2.38 3.81 154.19%
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.62 0.57 0.52 0.53 0.54 15.42%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 29/08/16 -
Price 0.905 1.06 0.94 0.935 0.825 0.82 0.85 -
P/RPS 0.98 1.02 0.96 1.76 1.85 2.11 1.91 -35.83%
P/EPS 5.36 10.48 17.37 65.12 34.42 41.47 26.56 -65.49%
EY 18.67 9.54 5.76 1.54 2.91 2.41 3.76 190.20%
DY 0.00 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.61 0.61 0.54 0.52 0.54 2.44%

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