[BREM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 111.74%
YoY- 227.4%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 19,799 11,096 139,895 130,344 71,033 42,740 121,768 -70.11%
PBT 15,242 4,902 48,170 56,696 32,547 16,663 30,779 -37.32%
Tax -6,647 -1,536 -19,788 -18,150 -10,889 -3,929 -11,743 -31.50%
NP 8,595 3,366 28,382 38,546 21,658 12,734 19,036 -41.06%
-
NP to SH 1,886 2,160 21,236 30,438 14,375 8,603 14,183 -73.85%
-
Tax Rate 43.61% 31.33% 41.08% 32.01% 33.46% 23.58% 38.15% -
Total Cost 11,204 7,730 111,513 91,798 49,375 30,006 102,732 -77.08%
-
Net Worth 559,264 559,512 563,385 570,581 560,402 549,013 550,927 1.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 6,667 - 67 68 68 -
Div Payout % - - 31.40% - 0.47% 0.79% 0.48% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 559,264 559,512 563,385 570,581 560,402 549,013 550,927 1.00%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 43.41% 30.34% 20.29% 29.57% 30.49% 29.79% 15.63% -
ROE 0.34% 0.39% 3.77% 5.33% 2.57% 1.57% 2.57% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.02 3.37 41.96 38.83 20.91 12.53 35.58 -69.30%
EPS 0.60 0.70 6.30 9.00 4.20 2.50 4.10 -72.13%
DPS 0.00 0.00 2.00 0.00 0.02 0.02 0.02 -
NAPS 1.70 1.70 1.69 1.70 1.65 1.61 1.61 3.68%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.73 3.21 40.49 37.73 20.56 12.37 35.25 -70.11%
EPS 0.55 0.63 6.15 8.81 4.16 2.49 4.11 -73.74%
DPS 0.00 0.00 1.93 0.00 0.02 0.02 0.02 -
NAPS 1.6188 1.6196 1.6308 1.6516 1.6221 1.5892 1.5947 1.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.83 0.72 0.555 0.78 0.795 0.735 0.765 -
P/RPS 13.79 21.36 1.32 2.01 3.80 5.86 2.15 244.04%
P/EPS 144.78 109.71 8.71 8.60 18.78 29.13 18.46 293.26%
EY 0.69 0.91 11.48 11.63 5.32 3.43 5.42 -74.59%
DY 0.00 0.00 3.60 0.00 0.03 0.03 0.03 -
P/NAPS 0.49 0.42 0.33 0.46 0.48 0.46 0.48 1.38%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 24/06/20 26/02/20 26/11/19 29/08/19 30/05/19 -
Price 0.82 0.845 0.72 0.765 0.78 0.78 0.73 -
P/RPS 13.63 25.06 1.72 1.97 3.73 6.22 2.05 252.36%
P/EPS 143.03 128.75 11.30 8.44 18.43 30.92 17.61 302.52%
EY 0.70 0.78 8.85 11.85 5.43 3.23 5.68 -75.14%
DY 0.00 0.00 2.78 0.00 0.03 0.03 0.03 -
P/NAPS 0.48 0.50 0.43 0.45 0.47 0.48 0.45 4.38%

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