[BREM] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
16-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 83.94%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 114,997 113,785 137,514 144,103 123,987 148,102 118,393 -1.91%
PBT 81,651 78,947 63,323 61,264 50,159 62,419 50,545 37.55%
Tax -13,368 -13,724 -12,542 -15,747 -18,376 -20,321 -16,935 -14.55%
NP 68,283 65,223 50,781 45,517 31,783 42,098 33,610 60.20%
-
NP to SH 50,873 47,458 36,282 34,641 18,833 28,277 21,839 75.45%
-
Tax Rate 16.37% 17.38% 19.81% 25.70% 36.64% 32.56% 33.50% -
Total Cost 46,714 48,562 86,733 98,586 92,204 106,004 84,783 -32.71%
-
Net Worth 526,249 511,519 335,999 335,777 338,571 334,743 466,845 8.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,036 5,036 5,036 5,036 3,411 3,411 3,411 29.56%
Div Payout % 9.90% 10.61% 13.88% 14.54% 18.11% 12.06% 15.62% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 526,249 511,519 335,999 335,777 338,571 334,743 466,845 8.28%
NOSH 339,516 168,263 167,999 167,888 169,285 167,371 169,147 58.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 59.38% 57.32% 36.93% 31.59% 25.63% 28.43% 28.39% -
ROE 9.67% 9.28% 10.80% 10.32% 5.56% 8.45% 4.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.87 67.62 81.85 85.83 73.24 88.49 69.99 -38.27%
EPS 14.98 28.20 21.60 20.63 11.12 16.89 12.91 10.39%
DPS 1.48 3.00 3.00 3.00 2.02 2.04 2.02 -18.68%
NAPS 1.55 3.04 2.00 2.00 2.00 2.00 2.76 -31.85%
Adjusted Per Share Value based on latest NOSH - 167,888
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.29 32.94 39.80 41.71 35.89 42.87 34.27 -1.91%
EPS 14.73 13.74 10.50 10.03 5.45 8.19 6.32 75.51%
DPS 1.46 1.46 1.46 1.46 0.99 0.99 0.99 29.47%
NAPS 1.5233 1.4806 0.9726 0.9719 0.98 0.9689 1.3513 8.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 2.63 2.07 1.87 2.00 1.22 1.18 -
P/RPS 3.01 3.89 2.53 2.18 2.73 1.38 1.69 46.77%
P/EPS 6.81 9.32 9.58 9.06 17.98 7.22 9.14 -17.76%
EY 14.69 10.72 10.43 11.03 5.56 13.85 10.94 21.64%
DY 1.45 1.14 1.45 1.60 1.01 1.67 1.71 -10.38%
P/NAPS 0.66 0.87 1.04 0.94 1.00 0.61 0.43 32.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 24/11/14 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 -
Price 1.05 2.42 2.52 2.05 2.04 1.22 1.15 -
P/RPS 3.10 3.58 3.08 2.39 2.79 1.38 1.64 52.70%
P/EPS 7.01 8.58 11.67 9.94 18.34 7.22 8.91 -14.73%
EY 14.27 11.65 8.57 10.07 5.45 13.85 11.23 17.26%
DY 1.41 1.24 1.19 1.46 0.99 1.67 1.75 -13.37%
P/NAPS 0.68 0.80 1.26 1.03 1.02 0.61 0.42 37.76%

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