[BREM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 160.41%
YoY- 46.48%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 92,232 35,673 134,605 97,184 52,304 31,704 146,903 -26.65%
PBT 34,272 12,912 49,007 45,682 20,060 10,723 56,937 -28.68%
Tax -10,248 -4,458 -15,268 -11,035 -5,195 -2,791 -12,582 -12.77%
NP 24,024 8,454 33,739 34,647 14,865 7,932 44,355 -33.52%
-
NP to SH 16,954 5,751 22,443 26,874 10,320 5,704 34,065 -37.17%
-
Tax Rate 29.90% 34.53% 31.15% 24.16% 25.90% 26.03% 22.10% -
Total Cost 68,208 27,219 100,866 62,537 37,439 23,772 102,548 -23.78%
-
Net Worth 335,821 466,845 469,262 302,448 492,910 499,532 450,322 -17.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 10,201 - - - 9,970 -
Div Payout % - - 45.45% - - - 29.27% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 335,821 466,845 469,262 302,448 492,910 499,532 450,322 -17.75%
NOSH 167,910 169,147 170,022 151,224 170,557 172,848 166,170 0.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.05% 23.70% 25.07% 35.65% 28.42% 25.02% 30.19% -
ROE 5.05% 1.23% 4.78% 8.89% 2.09% 1.14% 7.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.93 21.09 79.17 64.26 30.67 18.34 88.40 -27.16%
EPS 10.10 3.40 13.20 17.80 6.10 3.30 20.50 -37.59%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.00 2.76 2.76 2.00 2.89 2.89 2.71 -18.31%
Adjusted Per Share Value based on latest NOSH - 112,875
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.70 10.33 38.96 28.13 15.14 9.18 42.52 -26.64%
EPS 4.91 1.66 6.50 7.78 2.99 1.65 9.86 -37.14%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.89 -
NAPS 0.9721 1.3513 1.3583 0.8755 1.4268 1.4459 1.3035 -17.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.22 1.18 1.12 1.10 1.18 1.19 1.22 -
P/RPS 2.22 5.60 1.41 1.71 3.85 6.49 1.38 37.25%
P/EPS 12.08 34.71 8.48 6.19 19.50 36.06 5.95 60.26%
EY 8.28 2.88 11.79 16.16 5.13 2.77 16.80 -37.57%
DY 0.00 0.00 5.36 0.00 0.00 0.00 4.92 -
P/NAPS 0.61 0.43 0.41 0.55 0.41 0.41 0.45 22.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.22 1.15 1.23 1.07 1.11 1.19 1.20 -
P/RPS 2.22 5.45 1.55 1.66 3.62 6.49 1.36 38.59%
P/EPS 12.08 33.82 9.32 6.02 18.34 36.06 5.85 62.08%
EY 8.28 2.96 10.73 16.61 5.45 2.77 17.08 -38.26%
DY 0.00 0.00 4.88 0.00 0.00 0.00 5.00 -
P/NAPS 0.61 0.42 0.45 0.54 0.38 0.41 0.44 24.30%

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