[BREM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 194.8%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,084 144,103 112,997 92,232 35,673 134,605 97,184 -55.35%
PBT 14,971 63,115 49,485 34,272 12,912 49,007 45,682 -52.56%
Tax -1,253 -15,746 -14,142 -10,248 -4,458 -15,268 -11,035 -76.64%
NP 13,718 47,369 35,343 24,024 8,454 33,739 34,647 -46.17%
-
NP to SH 7,392 36,493 25,916 16,954 5,751 22,443 26,874 -57.80%
-
Tax Rate 8.37% 24.95% 28.58% 29.90% 34.53% 31.15% 24.16% -
Total Cost 15,366 96,734 77,654 68,208 27,219 100,866 62,537 -60.87%
-
Net Worth 488,880 474,240 471,200 335,821 466,845 469,262 302,448 37.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 10,090 - - - 10,201 - -
Div Payout % - 27.65% - - - 45.45% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 488,880 474,240 471,200 335,821 466,845 469,262 302,448 37.85%
NOSH 167,999 168,170 168,285 167,910 169,147 170,022 151,224 7.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 47.17% 32.87% 31.28% 26.05% 23.70% 25.07% 35.65% -
ROE 1.51% 7.70% 5.50% 5.05% 1.23% 4.78% 8.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.31 85.69 67.15 54.93 21.09 79.17 64.26 -58.39%
EPS 4.40 21.70 15.40 10.10 3.40 13.20 17.80 -60.71%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.91 2.82 2.80 2.00 2.76 2.76 2.00 28.49%
Adjusted Per Share Value based on latest NOSH - 167,371
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.42 41.71 32.71 26.70 10.33 38.96 28.13 -55.35%
EPS 2.14 10.56 7.50 4.91 1.66 6.50 7.78 -57.80%
DPS 0.00 2.92 0.00 0.00 0.00 2.95 0.00 -
NAPS 1.4151 1.3727 1.3639 0.9721 1.3513 1.3583 0.8755 37.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.07 1.87 2.00 1.22 1.18 1.12 1.10 -
P/RPS 11.96 2.18 2.98 2.22 5.60 1.41 1.71 267.03%
P/EPS 47.05 8.62 12.99 12.08 34.71 8.48 6.19 288.02%
EY 2.13 11.60 7.70 8.28 2.88 11.79 16.16 -74.19%
DY 0.00 3.21 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.71 0.66 0.71 0.61 0.43 0.41 0.55 18.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 31/05/13 28/02/13 -
Price 2.52 2.05 2.04 1.22 1.15 1.23 1.07 -
P/RPS 14.56 2.39 3.04 2.22 5.45 1.55 1.66 327.00%
P/EPS 57.27 9.45 13.25 12.08 33.82 9.32 6.02 350.82%
EY 1.75 10.59 7.55 8.28 2.96 10.73 16.61 -77.78%
DY 0.00 2.93 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.87 0.73 0.73 0.61 0.42 0.45 0.54 37.55%

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