[BREM] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -21.87%
YoY- -63.65%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 223,823 175,547 138,636 123,978 116,212 124,973 117,019 54.14%
PBT 25,392 20,491 22,697 27,557 29,936 42,486 47,617 -34.26%
Tax -10,364 -7,597 -7,804 -10,417 -10,380 -15,924 -17,966 -30.72%
NP 15,028 12,894 14,893 17,140 19,556 26,562 29,651 -36.45%
-
NP to SH 6,691 4,754 6,769 8,561 10,958 16,139 17,500 -47.35%
-
Tax Rate 40.82% 37.07% 34.38% 37.80% 34.67% 37.48% 37.73% -
Total Cost 208,795 162,653 123,743 106,838 96,656 98,411 87,368 78.84%
-
Net Worth 530,294 506,622 506,622 519,867 509,924 424,319 501,390 3.81%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 18,660 -
Div Payout % - - - - - - 106.63% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 530,294 506,622 506,622 519,867 509,924 424,319 501,390 3.81%
NOSH 345,472 331,126 345,472 345,472 326,874 271,999 319,357 5.38%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.71% 7.35% 10.74% 13.83% 16.83% 21.25% 25.34% -
ROE 1.26% 0.94% 1.34% 1.65% 2.15% 3.80% 3.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 65.00 53.02 41.87 37.44 35.55 45.95 36.64 46.59%
EPS 1.94 1.44 2.04 2.59 3.35 5.93 5.48 -49.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.84 -
NAPS 1.54 1.53 1.53 1.57 1.56 1.56 1.57 -1.27%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 64.79 50.81 40.13 35.89 33.64 36.17 33.87 54.15%
EPS 1.94 1.38 1.96 2.48 3.17 4.67 5.07 -47.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
NAPS 1.535 1.4665 1.4665 1.5048 1.476 1.2282 1.4513 3.81%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.96 0.875 0.795 0.83 0.84 0.915 0.95 -
P/RPS 1.48 1.65 1.90 2.22 2.36 1.99 2.59 -31.16%
P/EPS 49.41 60.95 38.89 32.10 25.06 15.42 17.34 101.11%
EY 2.02 1.64 2.57 3.11 3.99 6.48 5.77 -50.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.15 -
P/NAPS 0.62 0.57 0.52 0.53 0.54 0.59 0.61 1.09%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 24/05/17 20/02/17 21/11/16 29/08/16 23/05/16 25/02/16 -
Price 0.94 0.935 0.825 0.82 0.85 0.89 0.95 -
P/RPS 1.45 1.76 1.97 2.19 2.39 1.94 2.59 -32.09%
P/EPS 48.38 65.12 40.36 31.72 25.36 15.00 17.34 98.31%
EY 2.07 1.54 2.48 3.15 3.94 6.67 5.77 -49.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.15 -
P/NAPS 0.61 0.61 0.54 0.52 0.54 0.57 0.61 0.00%

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