[BREM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 41.2%
YoY- -61.97%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 64,453 36,393 124,973 96,830 65,448 45,154 104,080 -27.28%
PBT 11,165 7,202 42,486 38,141 26,094 19,752 77,497 -72.42%
Tax -4,150 -2,546 -15,924 -14,495 -9,657 -8,090 -15,235 -57.87%
NP 7,015 4,656 26,562 23,646 16,437 11,662 62,262 -76.57%
-
NP to SH 3,274 2,615 16,139 15,323 10,852 7,796 42,473 -81.80%
-
Tax Rate 37.17% 35.35% 37.48% 38.00% 37.01% 40.96% 19.66% -
Total Cost 57,438 31,737 98,411 73,184 49,011 33,492 41,818 23.49%
-
Net Worth 519,867 509,924 513,813 522,980 519,580 506,739 515,026 0.62%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 20,065 -
Div Payout % - - - - - - 47.24% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 519,867 509,924 513,813 522,980 519,580 506,739 515,026 0.62%
NOSH 345,472 326,874 329,367 333,108 328,848 324,833 334,433 2.18%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.88% 12.79% 21.25% 24.42% 25.11% 25.83% 59.82% -
ROE 0.63% 0.51% 3.14% 2.93% 2.09% 1.54% 8.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.46 11.13 37.94 29.07 19.90 13.90 31.12 -26.81%
EPS 1.00 0.80 4.90 4.60 3.30 2.40 12.70 -81.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.57 1.56 1.56 1.57 1.58 1.56 1.54 1.29%
Adjusted Per Share Value based on latest NOSH - 319,357
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.66 10.53 36.17 28.03 18.94 13.07 30.13 -27.27%
EPS 0.95 0.76 4.67 4.44 3.14 2.26 12.29 -81.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.81 -
NAPS 1.5048 1.476 1.4873 1.5138 1.504 1.4668 1.4908 0.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.83 0.84 0.915 0.95 0.95 1.01 1.03 -
P/RPS 4.26 7.54 2.41 3.27 4.77 7.27 3.31 18.26%
P/EPS 83.94 105.00 18.67 20.65 28.79 42.08 8.11 372.91%
EY 1.19 0.95 5.36 4.84 3.47 2.38 12.33 -78.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.83 -
P/NAPS 0.53 0.54 0.59 0.61 0.60 0.65 0.67 -14.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 29/08/16 23/05/16 25/02/16 27/11/15 27/08/15 28/05/15 -
Price 0.82 0.85 0.89 0.95 0.96 0.885 1.01 -
P/RPS 4.21 7.63 2.35 3.27 4.82 6.37 3.25 18.77%
P/EPS 82.93 106.25 18.16 20.65 29.09 36.87 7.95 375.38%
EY 1.21 0.94 5.51 4.84 3.44 2.71 12.57 -78.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.94 -
P/NAPS 0.52 0.54 0.57 0.61 0.61 0.57 0.66 -14.65%

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