[BREM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 52.86%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 61,914 29,084 144,103 112,997 92,232 35,673 134,605 -40.38%
PBT 51,955 14,971 63,115 49,485 34,272 12,912 49,007 3.96%
Tax -8,225 -1,253 -15,746 -14,142 -10,248 -4,458 -15,268 -33.76%
NP 43,730 13,718 47,369 35,343 24,024 8,454 33,739 18.85%
-
NP to SH 29,771 7,392 36,493 25,916 16,954 5,751 22,443 20.70%
-
Tax Rate 15.83% 8.37% 24.95% 28.58% 29.90% 34.53% 31.15% -
Total Cost 18,184 15,366 96,734 77,654 68,208 27,219 100,866 -68.05%
-
Net Worth 511,321 488,880 474,240 471,200 335,821 466,845 469,262 5.88%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 10,090 - - - 10,201 -
Div Payout % - - 27.65% - - - 45.45% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 511,321 488,880 474,240 471,200 335,821 466,845 469,262 5.88%
NOSH 168,197 167,999 168,170 168,285 167,910 169,147 170,022 -0.71%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 70.63% 47.17% 32.87% 31.28% 26.05% 23.70% 25.07% -
ROE 5.82% 1.51% 7.70% 5.50% 5.05% 1.23% 4.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.81 17.31 85.69 67.15 54.93 21.09 79.17 -39.95%
EPS 17.70 4.40 21.70 15.40 10.10 3.40 13.20 21.57%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.04 2.91 2.82 2.80 2.00 2.76 2.76 6.64%
Adjusted Per Share Value based on latest NOSH - 169,285
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.92 8.42 41.71 32.71 26.70 10.33 38.96 -40.38%
EPS 8.62 2.14 10.56 7.50 4.91 1.66 6.50 20.68%
DPS 0.00 0.00 2.92 0.00 0.00 0.00 2.95 -
NAPS 1.4801 1.4151 1.3727 1.3639 0.9721 1.3513 1.3583 5.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.63 2.07 1.87 2.00 1.22 1.18 1.12 -
P/RPS 7.14 11.96 2.18 2.98 2.22 5.60 1.41 194.59%
P/EPS 14.86 47.05 8.62 12.99 12.08 34.71 8.48 45.30%
EY 6.73 2.13 11.60 7.70 8.28 2.88 11.79 -31.16%
DY 0.00 0.00 3.21 0.00 0.00 0.00 5.36 -
P/NAPS 0.87 0.71 0.66 0.71 0.61 0.43 0.41 65.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 31/05/13 -
Price 2.42 2.52 2.05 2.04 1.22 1.15 1.23 -
P/RPS 6.57 14.56 2.39 3.04 2.22 5.45 1.55 161.68%
P/EPS 13.67 57.27 9.45 13.25 12.08 33.82 9.32 29.06%
EY 7.31 1.75 10.59 7.55 8.28 2.96 10.73 -22.55%
DY 0.00 0.00 2.93 0.00 0.00 0.00 4.88 -
P/NAPS 0.80 0.87 0.73 0.73 0.61 0.42 0.45 46.70%

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