[BREM] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -52.97%
YoY- 48.03%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 20,294 45,154 20,189 21,977 32,830 29,084 31,106 -24.75%
PBT 6,342 19,752 9,476 16,066 36,984 14,971 13,630 -39.92%
Tax -1,567 -8,090 -3,471 -3,539 -6,972 -1,253 -1,604 -1.54%
NP 4,775 11,662 6,005 12,527 30,012 13,718 12,026 -45.94%
-
NP to SH 3,056 7,796 2,177 10,525 22,379 7,392 10,577 -56.26%
-
Tax Rate 24.71% 40.96% 36.63% 22.03% 18.85% 8.37% 11.77% -
Total Cost 15,519 33,492 14,184 9,450 2,818 15,366 19,080 -12.85%
-
Net Worth 536,497 506,739 478,939 526,249 511,519 488,880 473,446 8.68%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 18,660 - - - 5,036 -
Div Payout % - - 857.14% - - - 47.62% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 536,497 506,739 478,939 526,249 511,519 488,880 473,446 8.68%
NOSH 339,555 324,833 311,000 339,516 168,263 167,999 167,888 59.86%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.53% 25.83% 29.74% 57.00% 91.42% 47.17% 38.66% -
ROE 0.57% 1.54% 0.45% 2.00% 4.38% 1.51% 2.23% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.98 13.90 6.49 6.47 19.51 17.31 18.53 -52.91%
EPS 0.90 2.40 0.70 3.10 13.30 4.40 6.30 -72.64%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 -
NAPS 1.58 1.56 1.54 1.55 3.04 2.91 2.82 -32.01%
Adjusted Per Share Value based on latest NOSH - 339,516
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.87 13.07 5.84 6.36 9.50 8.42 9.00 -24.77%
EPS 0.88 2.26 0.63 3.05 6.48 2.14 3.06 -56.39%
DPS 0.00 0.00 5.40 0.00 0.00 0.00 1.46 -
NAPS 1.5529 1.4668 1.3863 1.5233 1.4806 1.4151 1.3704 8.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.95 1.01 1.03 1.02 2.63 2.07 1.87 -
P/RPS 15.90 7.27 15.87 15.76 13.48 11.96 10.09 35.37%
P/EPS 105.56 42.08 147.14 32.90 19.77 47.05 29.68 132.82%
EY 0.95 2.38 0.68 3.04 5.06 2.13 3.37 -56.97%
DY 0.00 0.00 5.83 0.00 0.00 0.00 1.60 -
P/NAPS 0.60 0.65 0.67 0.66 0.87 0.71 0.66 -6.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 28/05/15 10/02/15 24/11/14 29/08/14 16/06/14 -
Price 0.96 0.885 1.01 1.05 2.42 2.52 2.05 -
P/RPS 16.06 6.37 15.56 16.22 12.40 14.56 11.06 28.20%
P/EPS 106.67 36.87 144.29 33.87 18.20 57.27 32.54 120.51%
EY 0.94 2.71 0.69 2.95 5.50 1.75 3.07 -54.53%
DY 0.00 0.00 5.94 0.00 0.00 0.00 1.46 -
P/NAPS 0.61 0.57 0.66 0.68 0.80 0.87 0.73 -11.27%

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