[BREM] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 36.06%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 108,251 139,895 162,067 131,060 118,892 121,768 146,332 -18.21%
PBT 36,409 48,170 65,886 51,829 37,897 30,779 14,385 85.82%
Tax -17,395 -19,788 -20,928 -17,345 -12,146 -11,743 -11,887 28.92%
NP 19,014 28,382 44,958 34,484 25,751 19,036 2,498 287.42%
-
NP to SH 14,793 21,236 35,324 24,244 17,818 14,183 6,662 70.28%
-
Tax Rate 47.78% 41.08% 31.76% 33.47% 32.05% 38.15% 82.63% -
Total Cost 89,237 111,513 117,109 96,576 93,141 102,732 143,834 -27.27%
-
Net Worth 559,512 563,385 570,581 560,402 549,013 550,927 547,225 1.49%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 68 68 6,951 13,837 13,769 13,769 -
Div Payout % - 0.32% 0.19% 28.67% 77.66% 97.08% 206.68% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 559,512 563,385 570,581 560,402 549,013 550,927 547,225 1.49%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 17.56% 20.29% 27.74% 26.31% 21.66% 15.63% 1.71% -
ROE 2.64% 3.77% 6.19% 4.33% 3.25% 2.57% 1.22% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.89 41.96 48.29 38.59 34.87 35.58 42.52 -15.74%
EPS 4.49 6.37 10.52 7.14 5.23 4.14 1.94 75.05%
DPS 0.00 0.02 0.02 2.02 4.02 4.00 4.00 -
NAPS 1.70 1.69 1.70 1.65 1.61 1.61 1.59 4.56%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.33 40.49 46.91 37.94 34.41 35.25 42.36 -18.23%
EPS 4.28 6.15 10.22 7.02 5.16 4.11 1.93 70.13%
DPS 0.00 0.02 0.02 2.01 4.01 3.99 3.99 -
NAPS 1.6196 1.6308 1.6516 1.6221 1.5892 1.5947 1.584 1.49%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.72 0.555 0.78 0.795 0.735 0.765 0.75 -
P/RPS 2.19 1.32 1.62 2.06 2.11 2.15 1.76 15.70%
P/EPS 16.02 8.71 7.41 11.14 14.07 18.46 38.75 -44.53%
EY 6.24 11.48 13.49 8.98 7.11 5.42 2.58 80.27%
DY 0.00 0.04 0.03 2.54 5.47 5.23 5.33 -
P/NAPS 0.42 0.33 0.46 0.48 0.46 0.48 0.47 -7.23%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 24/06/20 26/02/20 26/11/19 29/08/19 30/05/19 22/02/19 -
Price 0.845 0.72 0.765 0.78 0.78 0.73 0.755 -
P/RPS 2.57 1.72 1.58 2.02 2.24 2.05 1.78 27.77%
P/EPS 18.80 11.30 7.27 10.93 14.93 17.61 39.00 -38.54%
EY 5.32 8.85 13.76 9.15 6.70 5.68 2.56 62.92%
DY 0.00 0.03 0.03 2.59 5.15 5.48 5.30 -
P/NAPS 0.50 0.43 0.45 0.47 0.48 0.45 0.47 4.21%

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