[BREM] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 0.75%
YoY- 517.43%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 121,768 146,332 178,133 255,724 294,777 303,544 289,479 -43.88%
PBT 30,779 14,385 57,527 83,081 85,810 94,982 48,935 -26.61%
Tax -11,743 -11,887 -10,344 -13,753 -13,782 -13,840 -13,930 -10.77%
NP 19,036 2,498 47,183 69,328 72,028 81,142 35,005 -33.40%
-
NP to SH 14,183 6,662 27,909 41,312 41,004 42,332 18,781 -17.08%
-
Tax Rate 38.15% 82.63% 17.98% 16.55% 16.06% 14.57% 28.47% -
Total Cost 102,732 143,834 130,950 186,396 222,749 222,402 254,474 -45.40%
-
Net Worth 550,927 547,225 550,854 550,875 550,936 557,822 533,719 2.14%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 13,769 13,769 6,885 - - - - -
Div Payout % 97.08% 206.68% 24.67% - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 550,927 547,225 550,854 550,875 550,936 557,822 533,719 2.14%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.63% 1.71% 26.49% 27.11% 24.43% 26.73% 12.09% -
ROE 2.57% 1.22% 5.07% 7.50% 7.44% 7.59% 3.52% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.58 42.52 51.74 74.27 85.61 88.15 84.07 -43.66%
EPS 4.14 1.94 8.11 12.00 11.91 12.29 5.45 -16.76%
DPS 4.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.60 1.60 1.60 1.62 1.55 2.56%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.25 42.36 51.56 74.02 85.33 87.86 83.79 -43.88%
EPS 4.11 1.93 8.08 11.96 11.87 12.25 5.44 -17.06%
DPS 3.99 3.99 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.5947 1.584 1.5945 1.5946 1.5947 1.6147 1.5449 2.13%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.765 0.75 0.79 0.84 0.875 1.09 1.11 -
P/RPS 2.15 1.76 1.53 1.13 1.02 1.24 1.32 38.47%
P/EPS 18.46 38.75 9.75 7.00 7.35 8.87 20.35 -6.29%
EY 5.42 2.58 10.26 14.28 13.61 11.28 4.91 6.81%
DY 5.23 5.33 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.53 0.55 0.67 0.72 -23.70%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 22/02/19 28/11/18 27/08/18 24/05/18 27/02/18 20/11/17 -
Price 0.73 0.755 0.79 0.83 0.845 0.905 1.06 -
P/RPS 2.05 1.78 1.53 1.12 0.99 1.03 1.26 38.37%
P/EPS 17.61 39.00 9.75 6.92 7.10 7.36 19.43 -6.35%
EY 5.68 2.56 10.26 14.46 14.09 13.58 5.15 6.75%
DY 5.48 5.30 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.49 0.52 0.53 0.56 0.68 -24.07%

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