[BREM] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -12.93%
YoY- -53.37%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 47,195 46,196 39,535 16,194 60,368 64,424 8,703 208.98%
PBT 12,265 6,642 8,870 -592 21,516 20,531 10,340 12.06%
Tax -2,546 -2,196 -1,904 -1,191 -6,165 -5,595 -5,111 -37.18%
NP 9,719 4,446 6,966 -1,783 15,351 14,936 5,229 51.22%
-
NP to SH 7,117 5,791 6,651 790 12,929 12,419 -274 -
-
Tax Rate 20.76% 33.06% 21.47% - 28.65% 27.25% 49.43% -
Total Cost 37,476 41,750 32,569 17,977 45,017 49,488 3,474 388.92%
-
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.59% 9.62% 17.62% -11.01% 25.43% 23.18% 60.08% -
ROE 1.18% 0.97% 1.12% 0.13% 2.22% 2.18% -0.05% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.35 14.04 12.02 4.92 18.35 19.58 2.65 208.68%
EPS 2.20 1.80 2.00 0.20 3.90 3.80 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.80 1.78 1.77 1.73 1.70 5.42%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 13.66 13.37 11.44 4.69 17.47 18.65 2.52 208.89%
EPS 2.06 1.68 1.93 0.23 3.74 3.59 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7522 1.7236 1.7141 1.695 1.6855 1.6474 1.6188 5.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.18 1.15 0.75 0.76 0.795 0.86 0.83 -
P/RPS 8.23 8.19 6.24 15.44 4.33 4.39 31.37 -59.05%
P/EPS 54.54 65.33 37.10 316.49 20.23 22.78 -996.54 -
EY 1.83 1.53 2.70 0.32 4.94 4.39 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.42 0.43 0.45 0.50 0.49 19.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 23/02/22 24/11/21 30/08/21 08/06/21 23/02/21 24/11/20 -
Price 1.19 1.17 0.78 0.75 0.00 0.00 0.82 -
P/RPS 8.30 8.33 6.49 15.24 0.00 0.00 31.00 -58.49%
P/EPS 55.01 66.47 38.58 312.32 0.00 0.00 -984.54 -
EY 1.82 1.50 2.59 0.32 0.00 0.00 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.43 0.42 0.00 0.00 0.48 22.42%

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