[BREM] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 30.8%
YoY- 67.83%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 120,150 104,080 114,997 113,785 137,514 144,103 123,987 -2.07%
PBT 82,278 77,497 81,651 78,947 63,323 61,264 50,159 39.21%
Tax -22,072 -15,235 -13,368 -13,724 -12,542 -15,747 -18,376 13.03%
NP 60,206 62,262 68,283 65,223 50,781 45,517 31,783 53.27%
-
NP to SH 42,877 42,473 50,873 47,458 36,282 34,641 18,833 73.32%
-
Tax Rate 26.83% 19.66% 16.37% 17.38% 19.81% 25.70% 36.64% -
Total Cost 59,944 41,818 46,714 48,562 86,733 98,586 92,204 -25.01%
-
Net Worth 506,739 478,939 526,249 511,519 335,999 335,777 338,571 30.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 18,660 18,660 5,036 5,036 5,036 5,036 3,411 211.43%
Div Payout % 43.52% 43.93% 9.90% 10.61% 13.88% 14.54% 18.11% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 506,739 478,939 526,249 511,519 335,999 335,777 338,571 30.94%
NOSH 324,833 311,000 339,516 168,263 167,999 167,888 169,285 54.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 50.11% 59.82% 59.38% 57.32% 36.93% 31.59% 25.63% -
ROE 8.46% 8.87% 9.67% 9.28% 10.80% 10.32% 5.56% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.99 33.47 33.87 67.62 81.85 85.83 73.24 -36.65%
EPS 13.20 13.66 14.98 28.20 21.60 20.63 11.12 12.14%
DPS 5.74 6.00 1.48 3.00 3.00 3.00 2.02 101.00%
NAPS 1.56 1.54 1.55 3.04 2.00 2.00 2.00 -15.30%
Adjusted Per Share Value based on latest NOSH - 168,263
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.78 30.13 33.29 32.94 39.80 41.71 35.89 -2.07%
EPS 12.41 12.29 14.73 13.74 10.50 10.03 5.45 73.34%
DPS 5.40 5.40 1.46 1.46 1.46 1.46 0.99 210.82%
NAPS 1.4668 1.3863 1.5233 1.4806 0.9726 0.9719 0.98 30.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 1.03 1.02 2.63 2.07 1.87 2.00 -
P/RPS 2.73 3.08 3.01 3.89 2.53 2.18 2.73 0.00%
P/EPS 7.65 7.54 6.81 9.32 9.58 9.06 17.98 -43.51%
EY 13.07 13.26 14.69 10.72 10.43 11.03 5.56 77.07%
DY 5.69 5.83 1.45 1.14 1.45 1.60 1.01 217.61%
P/NAPS 0.65 0.67 0.66 0.87 1.04 0.94 1.00 -25.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 24/11/14 29/08/14 16/06/14 27/02/14 -
Price 0.885 1.01 1.05 2.42 2.52 2.05 2.04 -
P/RPS 2.39 3.02 3.10 3.58 3.08 2.39 2.79 -9.82%
P/EPS 6.70 7.40 7.01 8.58 11.67 9.94 18.34 -48.99%
EY 14.91 13.52 14.27 11.65 8.57 10.07 5.45 95.96%
DY 6.49 5.94 1.41 1.24 1.19 1.46 0.99 251.48%
P/NAPS 0.57 0.66 0.68 0.80 1.26 1.03 1.02 -32.22%

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