[BREM] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 209.94%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 31,106 20,765 56,559 35,673 10,990 44,880 26,850 10.31%
PBT 13,630 13,362 21,360 12,912 2,525 25,622 9,486 27.36%
Tax -1,604 -3,895 -5,790 -4,458 -4,233 -5,840 -2,404 -23.66%
NP 12,026 9,467 15,570 8,454 -1,708 19,782 7,082 42.38%
-
NP to SH 10,577 7,110 11,203 5,751 -5,231 16,554 4,765 70.24%
-
Tax Rate 11.77% 29.15% 27.11% 34.53% 167.64% 22.79% 25.34% -
Total Cost 19,080 11,298 40,989 27,219 12,698 25,098 19,768 -2.33%
-
Net Worth 473,446 474,000 334,743 466,845 313,860 225,751 485,107 -1.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,036 - - - 3,411 - - -
Div Payout % 47.62% - - - 0.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 473,446 474,000 334,743 466,845 313,860 225,751 485,107 -1.61%
NOSH 167,888 169,285 167,371 169,147 113,717 112,875 167,857 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 38.66% 45.59% 27.53% 23.70% -15.54% 44.08% 26.38% -
ROE 2.23% 1.50% 3.35% 1.23% -1.67% 7.33% 0.98% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.53 12.27 33.79 21.09 9.66 39.76 16.00 10.29%
EPS 6.30 4.20 6.70 3.40 -4.60 14.60 2.80 71.79%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.82 2.80 2.00 2.76 2.76 2.00 2.89 -1.62%
Adjusted Per Share Value based on latest NOSH - 169,147
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.00 6.01 16.37 10.33 3.18 12.99 7.77 10.30%
EPS 3.06 2.06 3.24 1.66 -1.51 4.79 1.38 70.12%
DPS 1.46 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.3704 1.372 0.9689 1.3513 0.9085 0.6535 1.4042 -1.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.87 2.00 1.22 1.18 1.12 1.10 1.18 -
P/RPS 10.09 16.30 3.61 5.60 11.59 2.77 7.38 23.20%
P/EPS 29.68 47.62 18.23 34.71 -24.35 7.50 41.57 -20.13%
EY 3.37 2.10 5.49 2.88 -4.11 13.33 2.41 25.07%
DY 1.60 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.66 0.71 0.61 0.43 0.41 0.55 0.41 37.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/06/14 27/02/14 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 -
Price 2.05 2.04 1.22 1.15 1.23 1.07 1.11 -
P/RPS 11.06 16.63 3.61 5.45 12.73 2.69 6.94 36.47%
P/EPS 32.54 48.57 18.23 33.82 -26.74 7.30 39.10 -11.53%
EY 3.07 2.06 5.49 2.96 -3.74 13.71 2.56 12.88%
DY 1.46 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.73 0.73 0.61 0.42 0.45 0.54 0.38 54.59%

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