[BREM] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -41.66%
YoY- -85.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 180,521 149,689 144,591 93,774 88,661 108,251 139,895 18.50%
PBT 50,325 51,795 57,289 27,247 30,865 36,409 48,170 2.95%
Tax -14,855 -18,062 -18,407 -13,880 -15,546 -17,395 -19,788 -17.38%
NP 35,470 33,733 38,882 13,367 15,319 19,014 28,382 16.00%
-
NP to SH 32,789 25,864 27,234 5,103 8,747 14,793 21,236 33.55%
-
Tax Rate 29.52% 34.87% 32.13% 50.94% 50.37% 47.78% 41.08% -
Total Cost 145,051 115,956 105,709 80,407 73,342 89,237 111,513 19.14%
-
Net Worth 592,162 585,584 582,294 569,135 559,264 559,512 563,385 3.37%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 68 -
Div Payout % - - - - - - 0.32% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 592,162 585,584 582,294 569,135 559,264 559,512 563,385 3.37%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 19.65% 22.54% 26.89% 14.25% 17.28% 17.56% 20.29% -
ROE 5.54% 4.42% 4.68% 0.90% 1.56% 2.64% 3.77% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.87 45.50 43.95 28.50 26.95 32.89 41.96 19.56%
EPS 9.97 7.86 8.28 1.55 2.66 4.49 6.37 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.80 1.78 1.77 1.73 1.70 1.70 1.69 4.28%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.25 43.33 41.85 27.14 25.66 31.33 40.49 18.51%
EPS 9.49 7.49 7.88 1.48 2.53 4.28 6.15 33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.7141 1.695 1.6855 1.6474 1.6188 1.6196 1.6308 3.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.75 0.76 0.795 0.86 0.83 0.72 0.555 -
P/RPS 1.37 1.67 1.81 3.02 3.08 2.19 1.32 2.50%
P/EPS 7.52 9.67 9.60 55.44 31.22 16.02 8.71 -9.32%
EY 13.29 10.34 10.41 1.80 3.20 6.24 11.48 10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.42 0.43 0.45 0.50 0.49 0.42 0.33 17.42%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 30/08/21 08/06/21 23/02/21 24/11/20 28/08/20 24/06/20 -
Price 0.78 0.75 0.78 0.81 0.82 0.845 0.72 -
P/RPS 1.42 1.65 1.77 2.84 3.04 2.57 1.72 -11.98%
P/EPS 7.83 9.54 9.42 52.22 30.84 18.80 11.30 -21.67%
EY 12.78 10.48 10.61 1.92 3.24 5.32 8.85 27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.43 0.42 0.44 0.47 0.48 0.50 0.43 0.00%

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