[BREM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 302.75%
YoY- 75.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 45,154 104,080 83,891 61,914 29,084 144,103 112,997 -45.83%
PBT 19,752 77,497 68,021 51,955 14,971 63,115 49,485 -45.87%
Tax -8,090 -15,235 -11,764 -8,225 -1,253 -15,746 -14,142 -31.15%
NP 11,662 62,262 56,257 43,730 13,718 47,369 35,343 -52.34%
-
NP to SH 7,796 42,473 40,296 29,771 7,392 36,493 25,916 -55.20%
-
Tax Rate 40.96% 19.66% 17.29% 15.83% 8.37% 24.95% 28.58% -
Total Cost 33,492 41,818 27,634 18,184 15,366 96,734 77,654 -43.00%
-
Net Worth 506,739 515,026 520,489 511,321 488,880 474,240 471,200 4.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 20,065 - - - 10,090 - -
Div Payout % - 47.24% - - - 27.65% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 506,739 515,026 520,489 511,321 488,880 474,240 471,200 4.98%
NOSH 324,833 334,433 335,800 168,197 167,999 168,170 168,285 55.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.83% 59.82% 67.06% 70.63% 47.17% 32.87% 31.28% -
ROE 1.54% 8.25% 7.74% 5.82% 1.51% 7.70% 5.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.90 31.12 24.98 36.81 17.31 85.69 67.15 -65.10%
EPS 2.40 12.70 12.00 17.70 4.40 21.70 15.40 -71.13%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.56 1.54 1.55 3.04 2.91 2.82 2.80 -32.36%
Adjusted Per Share Value based on latest NOSH - 168,263
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.07 30.13 24.28 17.92 8.42 41.71 32.71 -45.84%
EPS 2.26 12.29 11.66 8.62 2.14 10.56 7.50 -55.15%
DPS 0.00 5.81 0.00 0.00 0.00 2.92 0.00 -
NAPS 1.4668 1.4908 1.5066 1.4801 1.4151 1.3727 1.3639 4.98%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 1.03 1.02 2.63 2.07 1.87 2.00 -
P/RPS 7.27 3.31 4.08 7.14 11.96 2.18 2.98 81.51%
P/EPS 42.08 8.11 8.50 14.86 47.05 8.62 12.99 119.40%
EY 2.38 12.33 11.76 6.73 2.13 11.60 7.70 -54.38%
DY 0.00 5.83 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.65 0.67 0.66 0.87 0.71 0.66 0.71 -5.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 24/11/14 29/08/14 16/06/14 27/02/14 -
Price 0.885 1.01 1.05 2.42 2.52 2.05 2.04 -
P/RPS 6.37 3.25 4.20 6.57 14.56 2.39 3.04 63.97%
P/EPS 36.87 7.95 8.75 13.67 57.27 9.45 13.25 98.20%
EY 2.71 12.57 11.43 7.31 1.75 10.59 7.55 -49.58%
DY 0.00 5.94 0.00 0.00 0.00 2.93 0.00 -
P/NAPS 0.57 0.66 0.68 0.80 0.87 0.73 0.73 -15.24%

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