[BREM] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 40.74%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 294,777 303,544 289,479 223,823 175,547 138,636 123,978 78.23%
PBT 85,810 94,982 48,935 25,392 20,491 22,697 27,557 113.38%
Tax -13,782 -13,840 -13,930 -10,364 -7,597 -7,804 -10,417 20.53%
NP 72,028 81,142 35,005 15,028 12,894 14,893 17,140 160.63%
-
NP to SH 41,004 42,332 18,781 6,691 4,754 6,769 8,561 184.41%
-
Tax Rate 16.06% 14.57% 28.47% 40.82% 37.07% 34.38% 37.80% -
Total Cost 222,749 222,402 254,474 208,795 162,653 123,743 106,838 63.27%
-
Net Worth 550,936 557,822 533,719 530,294 506,622 506,622 519,867 3.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 550,936 557,822 533,719 530,294 506,622 506,622 519,867 3.94%
NOSH 345,472 345,472 345,472 345,472 331,126 345,472 345,472 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 24.43% 26.73% 12.09% 6.71% 7.35% 10.74% 13.83% -
ROE 7.44% 7.59% 3.52% 1.26% 0.94% 1.34% 1.65% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 85.61 88.15 84.07 65.00 53.02 41.87 37.44 73.65%
EPS 11.91 12.29 5.45 1.94 1.44 2.04 2.59 176.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.62 1.55 1.54 1.53 1.53 1.57 1.27%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 85.33 87.86 83.79 64.79 50.81 40.13 35.89 78.23%
EPS 11.87 12.25 5.44 1.94 1.38 1.96 2.48 184.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5947 1.6147 1.5449 1.535 1.4665 1.4665 1.5048 3.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.875 1.09 1.11 0.96 0.875 0.795 0.83 -
P/RPS 1.02 1.24 1.32 1.48 1.65 1.90 2.22 -40.48%
P/EPS 7.35 8.87 20.35 49.41 60.95 38.89 32.10 -62.60%
EY 13.61 11.28 4.91 2.02 1.64 2.57 3.11 167.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.72 0.62 0.57 0.52 0.53 2.50%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 -
Price 0.845 0.905 1.06 0.94 0.935 0.825 0.82 -
P/RPS 0.99 1.03 1.26 1.45 1.76 1.97 2.19 -41.12%
P/EPS 7.10 7.36 19.43 48.38 65.12 40.36 31.72 -63.16%
EY 14.09 13.58 5.15 2.07 1.54 2.48 3.15 171.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.68 0.61 0.61 0.54 0.52 1.27%

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