[BREM] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 247.41%
YoY- 132.73%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 56,559 35,673 10,990 44,880 26,850 31,704 33,979 40.40%
PBT 21,360 12,912 2,525 25,622 9,486 10,723 20,992 1.16%
Tax -5,790 -4,458 -4,233 -5,840 -2,404 -2,791 -3,149 50.02%
NP 15,570 8,454 -1,708 19,782 7,082 7,932 17,843 -8.67%
-
NP to SH 11,203 5,751 -5,231 16,554 4,765 5,704 15,796 -20.45%
-
Tax Rate 27.11% 34.53% 167.64% 22.79% 25.34% 26.03% 15.00% -
Total Cost 40,989 27,219 12,698 25,098 19,768 23,772 16,136 86.06%
-
Net Worth 334,743 466,845 313,860 225,751 485,107 499,532 450,601 -17.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,411 - - - 9,976 -
Div Payout % - - 0.00% - - - 63.16% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 334,743 466,845 313,860 225,751 485,107 499,532 450,601 -17.96%
NOSH 167,371 169,147 113,717 112,875 167,857 172,848 166,273 0.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.53% 23.70% -15.54% 44.08% 26.38% 25.02% 52.51% -
ROE 3.35% 1.23% -1.67% 7.33% 0.98% 1.14% 3.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.79 21.09 9.66 39.76 16.00 18.34 20.44 39.76%
EPS 6.70 3.40 -4.60 14.60 2.80 3.30 9.50 -20.75%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 2.00 2.76 2.76 2.00 2.89 2.89 2.71 -18.31%
Adjusted Per Share Value based on latest NOSH - 112,875
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.37 10.33 3.18 12.99 7.77 9.18 9.84 40.35%
EPS 3.24 1.66 -1.51 4.79 1.38 1.65 4.57 -20.47%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 2.89 -
NAPS 0.9689 1.3513 0.9085 0.6535 1.4042 1.4459 1.3043 -17.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.22 1.18 1.12 1.10 1.18 1.19 1.22 -
P/RPS 3.61 5.60 11.59 2.77 7.38 6.49 5.97 -28.47%
P/EPS 18.23 34.71 -24.35 7.50 41.57 36.06 12.84 26.29%
EY 5.49 2.88 -4.11 13.33 2.41 2.77 7.79 -20.78%
DY 0.00 0.00 2.68 0.00 0.00 0.00 4.92 -
P/NAPS 0.61 0.43 0.41 0.55 0.41 0.41 0.45 22.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.22 1.15 1.23 1.07 1.11 1.19 1.20 -
P/RPS 3.61 5.45 12.73 2.69 6.94 6.49 5.87 -27.66%
P/EPS 18.23 33.82 -26.74 7.30 39.10 36.06 12.63 27.69%
EY 5.49 2.96 -3.74 13.71 2.56 2.77 7.92 -21.65%
DY 0.00 0.00 2.44 0.00 0.00 0.00 5.00 -
P/NAPS 0.61 0.42 0.45 0.54 0.38 0.41 0.44 24.30%

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