[BREM] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -76.13%
YoY- -84.26%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 131,060 118,892 121,768 146,332 178,133 255,724 294,777 -41.71%
PBT 51,829 37,897 30,779 14,385 57,527 83,081 85,810 -28.52%
Tax -17,345 -12,146 -11,743 -11,887 -10,344 -13,753 -13,782 16.55%
NP 34,484 25,751 19,036 2,498 47,183 69,328 72,028 -38.77%
-
NP to SH 24,244 17,818 14,183 6,662 27,909 41,312 41,004 -29.53%
-
Tax Rate 33.47% 32.05% 38.15% 82.63% 17.98% 16.55% 16.06% -
Total Cost 96,576 93,141 102,732 143,834 130,950 186,396 222,749 -42.68%
-
Net Worth 560,402 549,013 550,927 547,225 550,854 550,875 550,936 1.14%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,951 13,837 13,769 13,769 6,885 - - -
Div Payout % 28.67% 77.66% 97.08% 206.68% 24.67% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 560,402 549,013 550,927 547,225 550,854 550,875 550,936 1.14%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 26.31% 21.66% 15.63% 1.71% 26.49% 27.11% 24.43% -
ROE 4.33% 3.25% 2.57% 1.22% 5.07% 7.50% 7.44% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 38.59 34.87 35.58 42.52 51.74 74.27 85.61 -41.18%
EPS 7.14 5.23 4.14 1.94 8.11 12.00 11.91 -28.87%
DPS 2.02 4.02 4.00 4.00 2.00 0.00 0.00 -
NAPS 1.65 1.61 1.61 1.59 1.60 1.60 1.60 2.07%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.94 34.41 35.25 42.36 51.56 74.02 85.33 -41.71%
EPS 7.02 5.16 4.11 1.93 8.08 11.96 11.87 -29.52%
DPS 2.01 4.01 3.99 3.99 1.99 0.00 0.00 -
NAPS 1.6221 1.5892 1.5947 1.584 1.5945 1.5946 1.5947 1.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.795 0.735 0.765 0.75 0.79 0.84 0.875 -
P/RPS 2.06 2.11 2.15 1.76 1.53 1.13 1.02 59.70%
P/EPS 11.14 14.07 18.46 38.75 9.75 7.00 7.35 31.91%
EY 8.98 7.11 5.42 2.58 10.26 14.28 13.61 -24.19%
DY 2.54 5.47 5.23 5.33 2.53 0.00 0.00 -
P/NAPS 0.48 0.46 0.48 0.47 0.49 0.53 0.55 -8.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 22/02/19 28/11/18 27/08/18 24/05/18 -
Price 0.78 0.78 0.73 0.755 0.79 0.83 0.845 -
P/RPS 2.02 2.24 2.05 1.78 1.53 1.12 0.99 60.80%
P/EPS 10.93 14.93 17.61 39.00 9.75 6.92 7.10 33.28%
EY 9.15 6.70 5.68 2.56 10.26 14.46 14.09 -24.98%
DY 2.59 5.15 5.48 5.30 2.53 0.00 0.00 -
P/NAPS 0.47 0.48 0.45 0.47 0.49 0.52 0.53 -7.69%

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