[BREM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 150.67%
YoY- 633.06%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 61,741 45,616 294,777 238,490 178,385 84,669 175,547 -50.14%
PBT 11,497 9,545 85,810 93,014 39,780 12,274 20,491 -31.94%
Tax -5,287 -3,526 -13,782 -10,860 -8,725 -3,555 -7,597 -21.45%
NP 6,210 6,019 72,028 82,154 31,055 8,719 12,894 -38.53%
-
NP to SH 4,314 4,968 41,004 43,639 17,409 4,660 4,754 -6.26%
-
Tax Rate 45.99% 36.94% 16.06% 11.68% 21.93% 28.96% 37.07% -
Total Cost 55,531 39,597 222,749 156,336 147,330 75,950 162,653 -51.11%
-
Net Worth 550,854 550,875 550,936 557,822 533,719 530,294 506,622 5.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,885 - 103 - 5,165 - - -
Div Payout % 159.61% - 0.25% - 29.67% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 550,854 550,875 550,936 557,822 533,719 530,294 506,622 5.73%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.06% 13.19% 24.43% 34.45% 17.41% 10.30% 7.35% -
ROE 0.78% 0.90% 7.44% 7.82% 3.26% 0.88% 0.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.93 13.25 85.61 69.26 51.81 24.59 53.02 -51.42%
EPS 1.30 1.40 11.90 12.70 5.10 1.40 1.40 -4.81%
DPS 2.00 0.00 0.03 0.00 1.50 0.00 0.00 -
NAPS 1.60 1.60 1.60 1.62 1.55 1.54 1.53 3.02%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.87 13.20 85.33 69.03 51.64 24.51 50.81 -50.14%
EPS 1.25 1.44 11.87 12.63 5.04 1.35 1.38 -6.37%
DPS 1.99 0.00 0.03 0.00 1.50 0.00 0.00 -
NAPS 1.5945 1.5946 1.5947 1.6147 1.5449 1.535 1.4665 5.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.84 0.875 1.09 1.11 0.96 0.875 -
P/RPS 4.41 6.34 1.02 1.57 2.14 3.90 1.65 92.47%
P/EPS 63.05 58.21 7.35 8.60 21.95 70.94 60.95 2.28%
EY 1.59 1.72 13.61 11.63 4.55 1.41 1.64 -2.04%
DY 2.53 0.00 0.03 0.00 1.35 0.00 0.00 -
P/NAPS 0.49 0.53 0.55 0.67 0.72 0.62 0.57 -9.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 27/08/18 24/05/18 27/02/18 20/11/17 24/08/17 24/05/17 -
Price 0.79 0.83 0.845 0.905 1.06 0.94 0.935 -
P/RPS 4.41 6.26 0.99 1.31 2.05 3.82 1.76 84.37%
P/EPS 63.05 57.52 7.10 7.14 20.97 69.46 65.12 -2.12%
EY 1.59 1.74 14.09 14.00 4.77 1.44 1.54 2.15%
DY 2.53 0.00 0.04 0.00 1.42 0.00 0.00 -
P/NAPS 0.49 0.52 0.53 0.56 0.68 0.61 0.61 -13.57%

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