[BREM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -30.23%
YoY- 49.73%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 84,223 19,799 11,096 139,895 130,344 71,033 42,740 56.85%
PBT 35,773 15,242 4,902 48,170 56,696 32,547 16,663 66.03%
Tax -12,242 -6,647 -1,536 -19,788 -18,150 -10,889 -3,929 112.59%
NP 23,531 8,595 3,366 28,382 38,546 21,658 12,734 50.30%
-
NP to SH 14,305 1,886 2,160 21,236 30,438 14,375 8,603 40.13%
-
Tax Rate 34.22% 43.61% 31.33% 41.08% 32.01% 33.46% 23.58% -
Total Cost 60,692 11,204 7,730 111,513 91,798 49,375 30,006 59.59%
-
Net Worth 569,135 559,264 559,512 563,385 570,581 560,402 549,013 2.41%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 6,667 - 67 68 -
Div Payout % - - - 31.40% - 0.47% 0.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 569,135 559,264 559,512 563,385 570,581 560,402 549,013 2.41%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 27.94% 43.41% 30.34% 20.29% 29.57% 30.49% 29.79% -
ROE 2.51% 0.34% 0.39% 3.77% 5.33% 2.57% 1.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.60 6.02 3.37 41.96 38.83 20.91 12.53 60.66%
EPS 4.30 0.60 0.70 6.30 9.00 4.20 2.50 43.31%
DPS 0.00 0.00 0.00 2.00 0.00 0.02 0.02 -
NAPS 1.73 1.70 1.70 1.69 1.70 1.65 1.61 4.88%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 24.38 5.73 3.21 40.49 37.73 20.56 12.37 56.87%
EPS 4.14 0.55 0.63 6.15 8.81 4.16 2.49 40.13%
DPS 0.00 0.00 0.00 1.93 0.00 0.02 0.02 -
NAPS 1.6474 1.6188 1.6196 1.6308 1.6516 1.6221 1.5892 2.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.86 0.83 0.72 0.555 0.78 0.795 0.735 -
P/RPS 3.36 13.79 21.36 1.32 2.01 3.80 5.86 -30.86%
P/EPS 19.78 144.78 109.71 8.71 8.60 18.78 29.13 -22.65%
EY 5.06 0.69 0.91 11.48 11.63 5.32 3.43 29.43%
DY 0.00 0.00 0.00 3.60 0.00 0.03 0.03 -
P/NAPS 0.50 0.49 0.42 0.33 0.46 0.48 0.46 5.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 28/08/20 24/06/20 26/02/20 26/11/19 29/08/19 -
Price 0.00 0.82 0.845 0.72 0.765 0.78 0.78 -
P/RPS 0.00 13.63 25.06 1.72 1.97 3.73 6.22 -
P/EPS 0.00 143.03 128.75 11.30 8.44 18.43 30.92 -
EY 0.00 0.70 0.78 8.85 11.85 5.43 3.23 -
DY 0.00 0.00 0.00 2.78 0.00 0.03 0.03 -
P/NAPS 0.00 0.48 0.50 0.43 0.45 0.47 0.48 -

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