[BREM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 115.51%
YoY- -78.7%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 71,033 42,740 121,768 90,045 61,741 45,616 294,777 -61.24%
PBT 32,547 16,663 30,779 21,589 11,497 9,545 85,810 -47.57%
Tax -10,889 -3,929 -11,743 -8,965 -5,287 -3,526 -13,782 -14.52%
NP 21,658 12,734 19,036 12,624 6,210 6,019 72,028 -55.08%
-
NP to SH 14,375 8,603 14,183 9,297 4,314 4,968 41,004 -50.24%
-
Tax Rate 33.46% 23.58% 38.15% 41.53% 45.99% 36.94% 16.06% -
Total Cost 49,375 30,006 102,732 77,421 55,531 39,597 222,749 -63.34%
-
Net Worth 560,402 549,013 550,927 547,225 550,854 550,875 550,936 1.14%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 67 68 68 6,883 6,885 - 103 -24.90%
Div Payout % 0.47% 0.79% 0.48% 74.04% 159.61% - 0.25% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 560,402 549,013 550,927 547,225 550,854 550,875 550,936 1.14%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 30.49% 29.79% 15.63% 14.02% 10.06% 13.19% 24.43% -
ROE 2.57% 1.57% 2.57% 1.70% 0.78% 0.90% 7.44% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.91 12.53 35.58 26.16 17.93 13.25 85.61 -60.89%
EPS 4.20 2.50 4.10 2.70 1.30 1.40 11.90 -50.02%
DPS 0.02 0.02 0.02 2.00 2.00 0.00 0.03 -23.66%
NAPS 1.65 1.61 1.61 1.59 1.60 1.60 1.60 2.07%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.56 12.37 35.25 26.06 17.87 13.20 85.33 -61.24%
EPS 4.16 2.49 4.11 2.69 1.25 1.44 11.87 -50.26%
DPS 0.02 0.02 0.02 1.99 1.99 0.00 0.03 -23.66%
NAPS 1.6221 1.5892 1.5947 1.584 1.5945 1.5946 1.5947 1.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.795 0.735 0.765 0.75 0.79 0.84 0.875 -
P/RPS 3.80 5.86 2.15 2.87 4.41 6.34 1.02 140.12%
P/EPS 18.78 29.13 18.46 27.76 63.05 58.21 7.35 86.79%
EY 5.32 3.43 5.42 3.60 1.59 1.72 13.61 -46.50%
DY 0.03 0.03 0.03 2.67 2.53 0.00 0.03 0.00%
P/NAPS 0.48 0.46 0.48 0.47 0.49 0.53 0.55 -8.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 22/02/19 28/11/18 27/08/18 24/05/18 -
Price 0.78 0.78 0.73 0.755 0.79 0.83 0.845 -
P/RPS 3.73 6.22 2.05 2.89 4.41 6.26 0.99 141.93%
P/EPS 18.43 30.92 17.61 27.95 63.05 57.52 7.10 88.76%
EY 5.43 3.23 5.68 3.58 1.59 1.74 14.09 -47.01%
DY 0.03 0.03 0.03 2.65 2.53 0.00 0.04 -17.43%
P/NAPS 0.47 0.48 0.45 0.47 0.49 0.52 0.53 -7.69%

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