[BREM] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -29.53%
YoY- 762.52%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 120,060 123,482 182,464 294,777 317,986 356,770 338,676 -49.81%
PBT 28,785 22,994 38,180 85,810 124,018 79,560 49,096 -29.88%
Tax -11,953 -10,574 -14,104 -13,782 -14,480 -17,450 -14,220 -10.90%
NP 16,832 12,420 24,076 72,028 109,538 62,110 34,876 -38.39%
-
NP to SH 12,396 8,628 19,872 41,004 58,185 34,818 18,640 -23.75%
-
Tax Rate 41.53% 45.99% 36.94% 16.06% 11.68% 21.93% 28.96% -
Total Cost 103,228 111,062 158,388 222,749 208,448 294,660 303,800 -51.21%
-
Net Worth 547,225 550,854 550,875 550,936 557,822 533,719 530,294 2.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,177 13,771 - 103 - 10,330 - -
Div Payout % 74.04% 159.61% - 0.25% - 29.67% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 547,225 550,854 550,875 550,936 557,822 533,719 530,294 2.11%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.02% 10.06% 13.19% 24.43% 34.45% 17.41% 10.30% -
ROE 2.27% 1.57% 3.61% 7.44% 10.43% 6.52% 3.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.88 35.87 53.00 85.61 92.35 103.61 98.35 -49.80%
EPS 3.60 2.60 5.60 11.90 16.93 10.20 5.60 -25.45%
DPS 2.67 4.00 0.00 0.03 0.00 3.00 0.00 -
NAPS 1.59 1.60 1.60 1.60 1.62 1.55 1.54 2.14%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.75 35.74 52.82 85.33 92.04 103.27 98.03 -49.81%
EPS 3.59 2.50 5.75 11.87 16.84 10.08 5.40 -23.77%
DPS 2.66 3.99 0.00 0.03 0.00 2.99 0.00 -
NAPS 1.584 1.5945 1.5946 1.5947 1.6147 1.5449 1.535 2.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.75 0.79 0.84 0.875 1.09 1.11 0.96 -
P/RPS 2.15 2.20 1.59 1.02 1.18 1.07 0.98 68.59%
P/EPS 20.82 31.52 14.55 7.35 6.45 10.98 17.73 11.27%
EY 4.80 3.17 6.87 13.61 15.50 9.11 5.64 -10.16%
DY 3.56 5.06 0.00 0.03 0.00 2.70 0.00 -
P/NAPS 0.47 0.49 0.53 0.55 0.67 0.72 0.62 -16.81%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 28/11/18 27/08/18 24/05/18 27/02/18 20/11/17 24/08/17 -
Price 0.755 0.79 0.83 0.845 0.905 1.06 0.94 -
P/RPS 2.16 2.20 1.57 0.99 0.98 1.02 0.96 71.45%
P/EPS 20.96 31.52 14.38 7.10 5.36 10.48 17.37 13.30%
EY 4.77 3.17 6.95 14.09 18.67 9.54 5.76 -11.78%
DY 3.53 5.06 0.00 0.04 0.00 2.83 0.00 -
P/NAPS 0.47 0.49 0.52 0.53 0.56 0.68 0.61 -15.91%

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