[BREM] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 45.7%
YoY- 430.23%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 88,661 108,251 139,895 162,067 131,060 118,892 121,768 -19.01%
PBT 30,865 36,409 48,170 65,886 51,829 37,897 30,779 0.18%
Tax -15,546 -17,395 -19,788 -20,928 -17,345 -12,146 -11,743 20.50%
NP 15,319 19,014 28,382 44,958 34,484 25,751 19,036 -13.44%
-
NP to SH 8,747 14,793 21,236 35,324 24,244 17,818 14,183 -27.48%
-
Tax Rate 50.37% 47.78% 41.08% 31.76% 33.47% 32.05% 38.15% -
Total Cost 73,342 89,237 111,513 117,109 96,576 93,141 102,732 -20.07%
-
Net Worth 559,264 559,512 563,385 570,581 560,402 549,013 550,927 1.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 68 68 6,951 13,837 13,769 -
Div Payout % - - 0.32% 0.19% 28.67% 77.66% 97.08% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 559,264 559,512 563,385 570,581 560,402 549,013 550,927 1.00%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.28% 17.56% 20.29% 27.74% 26.31% 21.66% 15.63% -
ROE 1.56% 2.64% 3.77% 6.19% 4.33% 3.25% 2.57% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.95 32.89 41.96 48.29 38.59 34.87 35.58 -16.86%
EPS 2.66 4.49 6.37 10.52 7.14 5.23 4.14 -25.48%
DPS 0.00 0.00 0.02 0.02 2.02 4.02 4.00 -
NAPS 1.70 1.70 1.69 1.70 1.65 1.61 1.61 3.68%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.66 31.33 40.49 46.91 37.94 34.41 35.25 -19.03%
EPS 2.53 4.28 6.15 10.22 7.02 5.16 4.11 -27.57%
DPS 0.00 0.00 0.02 0.02 2.01 4.01 3.99 -
NAPS 1.6188 1.6196 1.6308 1.6516 1.6221 1.5892 1.5947 1.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.83 0.72 0.555 0.78 0.795 0.735 0.765 -
P/RPS 3.08 2.19 1.32 1.62 2.06 2.11 2.15 26.99%
P/EPS 31.22 16.02 8.71 7.41 11.14 14.07 18.46 41.81%
EY 3.20 6.24 11.48 13.49 8.98 7.11 5.42 -29.55%
DY 0.00 0.00 0.04 0.03 2.54 5.47 5.23 -
P/NAPS 0.49 0.42 0.33 0.46 0.48 0.46 0.48 1.38%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 24/06/20 26/02/20 26/11/19 29/08/19 30/05/19 -
Price 0.82 0.845 0.72 0.765 0.78 0.78 0.73 -
P/RPS 3.04 2.57 1.72 1.58 2.02 2.24 2.05 29.94%
P/EPS 30.84 18.80 11.30 7.27 10.93 14.93 17.61 45.14%
EY 3.24 5.32 8.85 13.76 9.15 6.70 5.68 -31.14%
DY 0.00 0.00 0.03 0.03 2.59 5.15 5.48 -
P/NAPS 0.48 0.50 0.43 0.45 0.47 0.48 0.45 4.38%

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