[BREM] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -32.44%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 118,892 121,768 146,332 178,133 255,724 294,777 303,544 -46.55%
PBT 37,897 30,779 14,385 57,527 83,081 85,810 94,982 -45.89%
Tax -12,146 -11,743 -11,887 -10,344 -13,753 -13,782 -13,840 -8.35%
NP 25,751 19,036 2,498 47,183 69,328 72,028 81,142 -53.57%
-
NP to SH 17,818 14,183 6,662 27,909 41,312 41,004 42,332 -43.92%
-
Tax Rate 32.05% 38.15% 82.63% 17.98% 16.55% 16.06% 14.57% -
Total Cost 93,141 102,732 143,834 130,950 186,396 222,749 222,402 -44.11%
-
Net Worth 549,013 550,927 547,225 550,854 550,875 550,936 557,822 -1.05%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,837 13,769 13,769 6,885 - - - -
Div Payout % 77.66% 97.08% 206.68% 24.67% - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 549,013 550,927 547,225 550,854 550,875 550,936 557,822 -1.05%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 21.66% 15.63% 1.71% 26.49% 27.11% 24.43% 26.73% -
ROE 3.25% 2.57% 1.22% 5.07% 7.50% 7.44% 7.59% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.87 35.58 42.52 51.74 74.27 85.61 88.15 -46.20%
EPS 5.23 4.14 1.94 8.11 12.00 11.91 12.29 -43.51%
DPS 4.02 4.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.61 1.61 1.59 1.60 1.60 1.60 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.41 35.25 42.36 51.56 74.02 85.33 87.86 -46.56%
EPS 5.16 4.11 1.93 8.08 11.96 11.87 12.25 -43.89%
DPS 4.01 3.99 3.99 1.99 0.00 0.00 0.00 -
NAPS 1.5892 1.5947 1.584 1.5945 1.5946 1.5947 1.6147 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.735 0.765 0.75 0.79 0.84 0.875 1.09 -
P/RPS 2.11 2.15 1.76 1.53 1.13 1.02 1.24 42.66%
P/EPS 14.07 18.46 38.75 9.75 7.00 7.35 8.87 36.12%
EY 7.11 5.42 2.58 10.26 14.28 13.61 11.28 -26.54%
DY 5.47 5.23 5.33 2.53 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.47 0.49 0.53 0.55 0.67 -22.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 22/02/19 28/11/18 27/08/18 24/05/18 27/02/18 -
Price 0.78 0.73 0.755 0.79 0.83 0.845 0.905 -
P/RPS 2.24 2.05 1.78 1.53 1.12 0.99 1.03 68.09%
P/EPS 14.93 17.61 39.00 9.75 6.92 7.10 7.36 60.45%
EY 6.70 5.68 2.56 10.26 14.46 14.09 13.58 -37.64%
DY 5.15 5.48 5.30 2.53 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.47 0.49 0.52 0.53 0.56 -9.79%

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