[BREM] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -1.98%
YoY- 78.2%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 294,777 238,490 178,385 84,669 175,547 110,493 64,453 175.78%
PBT 85,810 93,014 39,780 12,274 20,491 18,352 11,165 289.93%
Tax -13,782 -10,860 -8,725 -3,555 -7,597 -6,375 -4,150 122.75%
NP 72,028 82,154 31,055 8,719 12,894 11,977 7,015 373.07%
-
NP to SH 41,004 43,639 17,409 4,660 4,754 5,953 3,274 440.13%
-
Tax Rate 16.06% 11.68% 21.93% 28.96% 37.07% 34.74% 37.17% -
Total Cost 222,749 156,336 147,330 75,950 162,653 98,516 57,438 147.04%
-
Net Worth 550,936 557,822 533,719 530,294 506,622 506,622 519,867 3.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 103 - 5,165 - - - - -
Div Payout % 0.25% - 29.67% - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 550,936 557,822 533,719 530,294 506,622 506,622 519,867 3.94%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 24.43% 34.45% 17.41% 10.30% 7.35% 10.84% 10.88% -
ROE 7.44% 7.82% 3.26% 0.88% 0.94% 1.18% 0.63% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 85.61 69.26 51.81 24.59 53.02 33.37 19.46 168.72%
EPS 11.90 12.70 5.10 1.40 1.40 1.80 1.00 422.01%
DPS 0.03 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.62 1.55 1.54 1.53 1.53 1.57 1.27%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 85.33 69.03 51.64 24.51 50.81 31.98 18.66 175.75%
EPS 11.87 12.63 5.04 1.35 1.38 1.72 0.95 439.28%
DPS 0.03 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.5947 1.6147 1.5449 1.535 1.4665 1.4665 1.5048 3.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.875 1.09 1.11 0.96 0.875 0.795 0.83 -
P/RPS 1.02 1.57 2.14 3.90 1.65 2.38 4.26 -61.47%
P/EPS 7.35 8.60 21.95 70.94 60.95 44.22 83.94 -80.31%
EY 13.61 11.63 4.55 1.41 1.64 2.26 1.19 408.37%
DY 0.03 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.72 0.62 0.57 0.52 0.53 2.50%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 -
Price 0.845 0.905 1.06 0.94 0.935 0.825 0.82 -
P/RPS 0.99 1.31 2.05 3.82 1.76 2.47 4.21 -61.93%
P/EPS 7.10 7.14 20.97 69.46 65.12 45.89 82.93 -80.60%
EY 14.09 14.00 4.77 1.44 1.54 2.18 1.21 414.51%
DY 0.04 0.00 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.68 0.61 0.61 0.54 0.52 1.27%

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