[BREM] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -47.67%
YoY- 49.73%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 112,297 39,598 44,384 139,895 173,792 142,066 170,960 -24.33%
PBT 47,697 30,484 19,608 48,170 75,594 65,094 66,652 -19.91%
Tax -16,322 -13,294 -6,144 -19,788 -24,200 -21,778 -15,716 2.54%
NP 31,374 17,190 13,464 28,382 51,394 43,316 50,936 -27.50%
-
NP to SH 19,073 3,772 8,640 21,236 40,584 28,750 34,412 -32.40%
-
Tax Rate 34.22% 43.61% 31.33% 41.08% 32.01% 33.46% 23.58% -
Total Cost 80,922 22,408 30,920 111,513 122,397 98,750 120,024 -23.01%
-
Net Worth 569,135 559,264 559,512 563,385 570,581 560,402 549,013 2.41%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 6,667 - 135 272 -
Div Payout % - - - 31.40% - 0.47% 0.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 569,135 559,264 559,512 563,385 570,581 560,402 549,013 2.41%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 27.94% 43.41% 30.34% 20.29% 29.57% 30.49% 29.79% -
ROE 3.35% 0.67% 1.54% 3.77% 7.11% 5.13% 6.27% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.14 12.04 13.49 41.96 51.78 41.83 50.13 -22.50%
EPS 5.73 1.20 2.80 6.30 12.00 8.40 10.00 -30.89%
DPS 0.00 0.00 0.00 2.00 0.00 0.04 0.08 -
NAPS 1.73 1.70 1.70 1.69 1.70 1.65 1.61 4.88%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.51 11.46 12.85 40.49 50.31 41.12 49.49 -24.33%
EPS 5.52 1.09 2.50 6.15 11.75 8.32 9.96 -32.40%
DPS 0.00 0.00 0.00 1.93 0.00 0.04 0.08 -
NAPS 1.6474 1.6188 1.6196 1.6308 1.6516 1.6221 1.5892 2.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.86 0.83 0.72 0.555 0.78 0.795 0.735 -
P/RPS 2.52 6.90 5.34 1.32 1.51 1.90 1.47 43.00%
P/EPS 14.83 72.39 27.43 8.71 6.45 9.39 7.28 60.35%
EY 6.74 1.38 3.65 11.48 15.50 10.65 13.73 -37.63%
DY 0.00 0.00 0.00 3.60 0.00 0.05 0.11 -
P/NAPS 0.50 0.49 0.42 0.33 0.46 0.48 0.46 5.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 28/08/20 24/06/20 26/02/20 26/11/19 29/08/19 -
Price 0.00 0.82 0.845 0.72 0.765 0.78 0.78 -
P/RPS 0.00 6.81 6.27 1.72 1.48 1.86 1.56 -
P/EPS 0.00 71.52 32.19 11.30 6.33 9.21 7.73 -
EY 0.00 1.40 3.11 8.85 15.81 10.85 12.94 -
DY 0.00 0.00 0.00 2.78 0.00 0.05 0.10 -
P/NAPS 0.00 0.48 0.50 0.43 0.45 0.47 0.48 -

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