[BREM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -79.74%
YoY- 28.53%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 104,080 83,891 61,914 29,084 144,103 112,997 92,232 8.39%
PBT 77,497 68,021 51,955 14,971 63,115 49,485 34,272 72.36%
Tax -15,235 -11,764 -8,225 -1,253 -15,746 -14,142 -10,248 30.28%
NP 62,262 56,257 43,730 13,718 47,369 35,343 24,024 88.78%
-
NP to SH 42,473 40,296 29,771 7,392 36,493 25,916 16,954 84.55%
-
Tax Rate 19.66% 17.29% 15.83% 8.37% 24.95% 28.58% 29.90% -
Total Cost 41,818 27,634 18,184 15,366 96,734 77,654 68,208 -27.85%
-
Net Worth 515,026 520,489 511,321 488,880 474,240 471,200 335,821 33.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 20,065 - - - 10,090 - - -
Div Payout % 47.24% - - - 27.65% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 515,026 520,489 511,321 488,880 474,240 471,200 335,821 33.02%
NOSH 334,433 335,800 168,197 167,999 168,170 168,285 167,910 58.36%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 59.82% 67.06% 70.63% 47.17% 32.87% 31.28% 26.05% -
ROE 8.25% 7.74% 5.82% 1.51% 7.70% 5.50% 5.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.12 24.98 36.81 17.31 85.69 67.15 54.93 -31.55%
EPS 12.70 12.00 17.70 4.40 21.70 15.40 10.10 16.51%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.54 1.55 3.04 2.91 2.82 2.80 2.00 -16.00%
Adjusted Per Share Value based on latest NOSH - 167,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.13 24.28 17.92 8.42 41.71 32.71 26.70 8.39%
EPS 12.29 11.66 8.62 2.14 10.56 7.50 4.91 84.45%
DPS 5.81 0.00 0.00 0.00 2.92 0.00 0.00 -
NAPS 1.4908 1.5066 1.4801 1.4151 1.3727 1.3639 0.9721 33.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.03 1.02 2.63 2.07 1.87 2.00 1.22 -
P/RPS 3.31 4.08 7.14 11.96 2.18 2.98 2.22 30.54%
P/EPS 8.11 8.50 14.86 47.05 8.62 12.99 12.08 -23.34%
EY 12.33 11.76 6.73 2.13 11.60 7.70 8.28 30.43%
DY 5.83 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.67 0.66 0.87 0.71 0.66 0.71 0.61 6.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 10/02/15 24/11/14 29/08/14 16/06/14 27/02/14 28/11/13 -
Price 1.01 1.05 2.42 2.52 2.05 2.04 1.22 -
P/RPS 3.25 4.20 6.57 14.56 2.39 3.04 2.22 28.95%
P/EPS 7.95 8.75 13.67 57.27 9.45 13.25 12.08 -24.35%
EY 12.57 11.43 7.31 1.75 10.59 7.55 8.28 32.12%
DY 5.94 0.00 0.00 0.00 2.93 0.00 0.00 -
P/NAPS 0.66 0.68 0.80 0.87 0.73 0.73 0.61 5.39%

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