[BREM] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -33.4%
YoY- -56.02%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 113,785 137,514 144,103 123,987 148,102 118,393 114,424 -0.37%
PBT 78,947 63,323 61,264 50,159 62,419 50,545 48,356 38.60%
Tax -13,724 -12,542 -15,747 -18,376 -20,321 -16,935 -15,268 -6.85%
NP 65,223 50,781 45,517 31,783 42,098 33,610 33,088 57.14%
-
NP to SH 47,458 36,282 34,641 18,833 28,277 21,839 21,792 67.93%
-
Tax Rate 17.38% 19.81% 25.70% 36.64% 32.56% 33.50% 31.57% -
Total Cost 48,562 86,733 98,586 92,204 106,004 84,783 81,336 -29.07%
-
Net Worth 511,519 335,999 335,777 338,571 334,743 466,845 313,860 38.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,036 5,036 5,036 3,411 3,411 3,411 3,411 29.62%
Div Payout % 10.61% 13.88% 14.54% 18.11% 12.06% 15.62% 15.65% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 511,519 335,999 335,777 338,571 334,743 466,845 313,860 38.44%
NOSH 168,263 167,999 167,888 169,285 167,371 169,147 113,717 29.81%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 57.32% 36.93% 31.59% 25.63% 28.43% 28.39% 28.92% -
ROE 9.28% 10.80% 10.32% 5.56% 8.45% 4.68% 6.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.62 81.85 85.83 73.24 88.49 69.99 100.62 -23.25%
EPS 28.20 21.60 20.63 11.12 16.89 12.91 19.16 29.36%
DPS 3.00 3.00 3.00 2.02 2.04 2.02 3.00 0.00%
NAPS 3.04 2.00 2.00 2.00 2.00 2.76 2.76 6.64%
Adjusted Per Share Value based on latest NOSH - 169,285
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.94 39.80 41.71 35.89 42.87 34.27 33.12 -0.36%
EPS 13.74 10.50 10.03 5.45 8.19 6.32 6.31 67.91%
DPS 1.46 1.46 1.46 0.99 0.99 0.99 0.99 29.53%
NAPS 1.4806 0.9726 0.9719 0.98 0.9689 1.3513 0.9085 38.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.63 2.07 1.87 2.00 1.22 1.18 1.12 -
P/RPS 3.89 2.53 2.18 2.73 1.38 1.69 1.11 130.54%
P/EPS 9.32 9.58 9.06 17.98 7.22 9.14 5.84 36.52%
EY 10.72 10.43 11.03 5.56 13.85 10.94 17.11 -26.75%
DY 1.14 1.45 1.60 1.01 1.67 1.71 2.68 -43.41%
P/NAPS 0.87 1.04 0.94 1.00 0.61 0.43 0.41 65.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 31/05/13 -
Price 2.42 2.52 2.05 2.04 1.22 1.15 1.23 -
P/RPS 3.58 3.08 2.39 2.79 1.38 1.64 1.22 104.83%
P/EPS 8.58 11.67 9.94 18.34 7.22 8.91 6.42 21.30%
EY 11.65 8.57 10.07 5.45 13.85 11.23 15.58 -17.60%
DY 1.24 1.19 1.46 0.99 1.67 1.75 2.44 -36.29%
P/NAPS 0.80 1.26 1.03 1.02 0.61 0.42 0.45 46.70%

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