[BREM] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 0.95%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 124,973 117,019 107,614 120,150 104,080 114,997 113,785 6.44%
PBT 42,486 47,617 51,636 82,278 77,497 81,651 78,947 -33.81%
Tax -15,924 -17,966 -16,667 -22,072 -15,235 -13,368 -13,724 10.40%
NP 26,562 29,651 34,969 60,206 62,262 68,283 65,223 -45.02%
-
NP to SH 16,139 17,500 23,554 42,877 42,473 50,873 47,458 -51.24%
-
Tax Rate 37.48% 37.73% 32.28% 26.83% 19.66% 16.37% 17.38% -
Total Cost 98,411 87,368 72,645 59,944 41,818 46,714 48,562 60.07%
-
Net Worth 424,319 501,390 536,497 506,739 478,939 526,249 511,519 -11.70%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 18,660 18,660 18,660 18,660 5,036 5,036 -
Div Payout % - 106.63% 79.22% 43.52% 43.93% 9.90% 10.61% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 424,319 501,390 536,497 506,739 478,939 526,249 511,519 -11.70%
NOSH 271,999 319,357 339,555 324,833 311,000 339,516 168,263 37.69%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.25% 25.34% 32.49% 50.11% 59.82% 59.38% 57.32% -
ROE 3.80% 3.49% 4.39% 8.46% 8.87% 9.67% 9.28% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 45.95 36.64 31.69 36.99 33.47 33.87 67.62 -22.68%
EPS 5.93 5.48 6.94 13.20 13.66 14.98 28.20 -64.60%
DPS 0.00 5.84 5.50 5.74 6.00 1.48 3.00 -
NAPS 1.56 1.57 1.58 1.56 1.54 1.55 3.04 -35.87%
Adjusted Per Share Value based on latest NOSH - 324,833
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 36.17 33.87 31.15 34.78 30.13 33.29 32.94 6.42%
EPS 4.67 5.07 6.82 12.41 12.29 14.73 13.74 -51.26%
DPS 0.00 5.40 5.40 5.40 5.40 1.46 1.46 -
NAPS 1.2282 1.4513 1.5529 1.4668 1.3863 1.5233 1.4806 -11.70%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.915 0.95 0.95 1.01 1.03 1.02 2.63 -
P/RPS 1.99 2.59 3.00 2.73 3.08 3.01 3.89 -36.00%
P/EPS 15.42 17.34 13.70 7.65 7.54 6.81 9.32 39.84%
EY 6.48 5.77 7.30 13.07 13.26 14.69 10.72 -28.48%
DY 0.00 6.15 5.78 5.69 5.83 1.45 1.14 -
P/NAPS 0.59 0.61 0.60 0.65 0.67 0.66 0.87 -22.79%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 27/11/15 27/08/15 28/05/15 10/02/15 24/11/14 -
Price 0.89 0.95 0.96 0.885 1.01 1.05 2.42 -
P/RPS 1.94 2.59 3.03 2.39 3.02 3.10 3.58 -33.50%
P/EPS 15.00 17.34 13.84 6.70 7.40 7.01 8.58 45.07%
EY 6.67 5.77 7.23 14.91 13.52 14.27 11.65 -31.02%
DY 0.00 6.15 5.72 6.49 5.94 1.41 1.24 -
P/NAPS 0.57 0.61 0.61 0.57 0.66 0.68 0.80 -20.21%

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