[BREM] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -49.11%
YoY- -36.17%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 123,987 148,102 118,393 114,424 137,413 120,790 142,208 -8.71%
PBT 50,159 62,419 50,545 48,356 66,823 53,846 58,429 -9.64%
Tax -18,376 -20,321 -16,935 -15,268 -14,184 -11,547 -12,853 26.82%
NP 31,783 42,098 33,610 33,088 52,639 42,299 45,576 -21.30%
-
NP to SH 18,833 28,277 21,839 21,792 42,819 33,378 34,755 -33.45%
-
Tax Rate 36.64% 32.56% 33.50% 31.57% 21.23% 21.44% 22.00% -
Total Cost 92,204 106,004 84,783 81,336 84,774 78,491 96,632 -3.07%
-
Net Worth 338,571 334,743 466,845 313,860 225,751 485,107 499,532 -22.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,411 3,411 3,411 3,411 9,976 9,976 9,976 -51.00%
Div Payout % 18.11% 12.06% 15.62% 15.65% 23.30% 29.89% 28.70% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 338,571 334,743 466,845 313,860 225,751 485,107 499,532 -22.78%
NOSH 169,285 167,371 169,147 113,717 112,875 167,857 172,848 -1.37%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 25.63% 28.43% 28.39% 28.92% 38.31% 35.02% 32.05% -
ROE 5.56% 8.45% 4.68% 6.94% 18.97% 6.88% 6.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.24 88.49 69.99 100.62 121.74 71.96 82.27 -7.43%
EPS 11.12 16.89 12.91 19.16 37.93 19.88 20.11 -32.55%
DPS 2.02 2.04 2.02 3.00 8.84 5.94 5.77 -50.23%
NAPS 2.00 2.00 2.76 2.76 2.00 2.89 2.89 -21.70%
Adjusted Per Share Value based on latest NOSH - 113,717
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.89 42.87 34.27 33.12 39.78 34.96 41.16 -8.70%
EPS 5.45 8.19 6.32 6.31 12.39 9.66 10.06 -33.47%
DPS 0.99 0.99 0.99 0.99 2.89 2.89 2.89 -50.94%
NAPS 0.98 0.9689 1.3513 0.9085 0.6535 1.4042 1.4459 -22.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.00 1.22 1.18 1.12 1.10 1.18 1.19 -
P/RPS 2.73 1.38 1.69 1.11 0.90 1.64 1.45 52.29%
P/EPS 17.98 7.22 9.14 5.84 2.90 5.93 5.92 109.29%
EY 5.56 13.85 10.94 17.11 34.49 16.85 16.90 -52.24%
DY 1.01 1.67 1.71 2.68 8.03 5.04 4.85 -64.76%
P/NAPS 1.00 0.61 0.43 0.41 0.55 0.41 0.41 80.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 -
Price 2.04 1.22 1.15 1.23 1.07 1.11 1.19 -
P/RPS 2.79 1.38 1.64 1.22 0.88 1.54 1.45 54.51%
P/EPS 18.34 7.22 8.91 6.42 2.82 5.58 5.92 112.07%
EY 5.45 13.85 11.23 15.58 35.45 17.91 16.90 -52.87%
DY 0.99 1.67 1.75 2.44 8.26 5.35 4.85 -65.23%
P/NAPS 1.02 0.61 0.42 0.45 0.54 0.38 0.41 83.29%

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