[BREM] QoQ TTM 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- 0.22%
YoY- -37.16%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 144,103 123,987 148,102 118,393 114,424 137,413 120,790 12.49%
PBT 61,264 50,159 62,419 50,545 48,356 66,823 53,846 8.99%
Tax -15,747 -18,376 -20,321 -16,935 -15,268 -14,184 -11,547 22.99%
NP 45,517 31,783 42,098 33,610 33,088 52,639 42,299 5.01%
-
NP to SH 34,641 18,833 28,277 21,839 21,792 42,819 33,378 2.50%
-
Tax Rate 25.70% 36.64% 32.56% 33.50% 31.57% 21.23% 21.44% -
Total Cost 98,586 92,204 106,004 84,783 81,336 84,774 78,491 16.42%
-
Net Worth 335,777 338,571 334,743 466,845 313,860 225,751 485,107 -21.76%
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 3,411 3,411 3,411 9,976 9,976 -36.62%
Div Payout % 14.54% 18.11% 12.06% 15.62% 15.65% 23.30% 29.89% -
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 335,777 338,571 334,743 466,845 313,860 225,751 485,107 -21.76%
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 31.59% 25.63% 28.43% 28.39% 28.92% 38.31% 35.02% -
ROE 10.32% 5.56% 8.45% 4.68% 6.94% 18.97% 6.88% -
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 85.83 73.24 88.49 69.99 100.62 121.74 71.96 12.48%
EPS 20.63 11.12 16.89 12.91 19.16 37.93 19.88 2.50%
DPS 3.00 2.02 2.04 2.02 3.00 8.84 5.94 -36.60%
NAPS 2.00 2.00 2.00 2.76 2.76 2.00 2.89 -21.77%
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 41.71 35.89 42.87 34.27 33.12 39.78 34.96 12.50%
EPS 10.03 5.45 8.19 6.32 6.31 12.39 9.66 2.53%
DPS 1.46 0.99 0.99 0.99 0.99 2.89 2.89 -36.59%
NAPS 0.9719 0.98 0.9689 1.3513 0.9085 0.6535 1.4042 -21.77%
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 2.18 2.73 1.38 1.69 1.11 0.90 1.64 20.91%
P/EPS 9.06 17.98 7.22 9.14 5.84 2.90 5.93 32.68%
EY 11.03 5.56 13.85 10.94 17.11 34.49 16.85 -24.62%
DY 1.60 1.01 1.67 1.71 2.68 8.03 5.04 -53.49%
P/NAPS 0.94 1.00 0.61 0.43 0.41 0.55 0.41 73.95%
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 2.39 2.79 1.38 1.64 1.22 0.88 1.54 34.08%
P/EPS 9.94 18.34 7.22 8.91 6.42 2.82 5.58 47.00%
EY 10.07 5.45 13.85 11.23 15.58 35.45 17.91 -31.90%
DY 1.46 0.99 1.67 1.75 2.44 8.26 5.35 -57.96%
P/NAPS 1.03 1.02 0.61 0.42 0.45 0.54 0.38 94.52%

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