[BREM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -81.64%
YoY- 5.47%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 124,973 96,830 65,448 45,154 104,080 83,891 61,914 59.64%
PBT 42,486 38,141 26,094 19,752 77,497 68,021 51,955 -12.54%
Tax -15,924 -14,495 -9,657 -8,090 -15,235 -11,764 -8,225 55.27%
NP 26,562 23,646 16,437 11,662 62,262 56,257 43,730 -28.25%
-
NP to SH 16,139 15,323 10,852 7,796 42,473 40,296 29,771 -33.49%
-
Tax Rate 37.48% 38.00% 37.01% 40.96% 19.66% 17.29% 15.83% -
Total Cost 98,411 73,184 49,011 33,492 41,818 27,634 18,184 207.93%
-
Net Worth 513,813 522,980 519,580 506,739 515,026 520,489 511,321 0.32%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 20,065 - - -
Div Payout % - - - - 47.24% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 513,813 522,980 519,580 506,739 515,026 520,489 511,321 0.32%
NOSH 329,367 333,108 328,848 324,833 334,433 335,800 168,197 56.45%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.25% 24.42% 25.11% 25.83% 59.82% 67.06% 70.63% -
ROE 3.14% 2.93% 2.09% 1.54% 8.25% 7.74% 5.82% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 37.94 29.07 19.90 13.90 31.12 24.98 36.81 2.03%
EPS 4.90 4.60 3.30 2.40 12.70 12.00 17.70 -57.49%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.56 1.57 1.58 1.56 1.54 1.55 3.04 -35.87%
Adjusted Per Share Value based on latest NOSH - 324,833
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 36.17 28.03 18.94 13.07 30.13 24.28 17.92 59.64%
EPS 4.67 4.44 3.14 2.26 12.29 11.66 8.62 -33.51%
DPS 0.00 0.00 0.00 0.00 5.81 0.00 0.00 -
NAPS 1.4873 1.5138 1.504 1.4668 1.4908 1.5066 1.4801 0.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.915 0.95 0.95 1.01 1.03 1.02 2.63 -
P/RPS 2.41 3.27 4.77 7.27 3.31 4.08 7.14 -51.48%
P/EPS 18.67 20.65 28.79 42.08 8.11 8.50 14.86 16.41%
EY 5.36 4.84 3.47 2.38 12.33 11.76 6.73 -14.06%
DY 0.00 0.00 0.00 0.00 5.83 0.00 0.00 -
P/NAPS 0.59 0.61 0.60 0.65 0.67 0.66 0.87 -22.79%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 27/11/15 27/08/15 28/05/15 10/02/15 24/11/14 -
Price 0.89 0.95 0.96 0.885 1.01 1.05 2.42 -
P/RPS 2.35 3.27 4.82 6.37 3.25 4.20 6.57 -49.57%
P/EPS 18.16 20.65 29.09 36.87 7.95 8.75 13.67 20.82%
EY 5.51 4.84 3.44 2.71 12.57 11.43 7.31 -17.16%
DY 0.00 0.00 0.00 0.00 5.94 0.00 0.00 -
P/NAPS 0.57 0.61 0.61 0.57 0.66 0.68 0.80 -20.21%

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