[BREM] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -16.51%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 117,019 107,614 120,150 104,080 114,997 113,785 137,514 -10.17%
PBT 47,617 51,636 82,278 77,497 81,651 78,947 63,323 -17.26%
Tax -17,966 -16,667 -22,072 -15,235 -13,368 -13,724 -12,542 26.99%
NP 29,651 34,969 60,206 62,262 68,283 65,223 50,781 -30.07%
-
NP to SH 17,500 23,554 42,877 42,473 50,873 47,458 36,282 -38.41%
-
Tax Rate 37.73% 32.28% 26.83% 19.66% 16.37% 17.38% 19.81% -
Total Cost 87,368 72,645 59,944 41,818 46,714 48,562 86,733 0.48%
-
Net Worth 501,390 536,497 506,739 478,939 526,249 511,519 335,999 30.48%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 18,660 18,660 18,660 18,660 5,036 5,036 5,036 138.88%
Div Payout % 106.63% 79.22% 43.52% 43.93% 9.90% 10.61% 13.88% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 501,390 536,497 506,739 478,939 526,249 511,519 335,999 30.48%
NOSH 319,357 339,555 324,833 311,000 339,516 168,263 167,999 53.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.34% 32.49% 50.11% 59.82% 59.38% 57.32% 36.93% -
ROE 3.49% 4.39% 8.46% 8.87% 9.67% 9.28% 10.80% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.64 31.69 36.99 33.47 33.87 67.62 81.85 -41.39%
EPS 5.48 6.94 13.20 13.66 14.98 28.20 21.60 -59.82%
DPS 5.84 5.50 5.74 6.00 1.48 3.00 3.00 55.71%
NAPS 1.57 1.58 1.56 1.54 1.55 3.04 2.00 -14.86%
Adjusted Per Share Value based on latest NOSH - 311,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.87 31.15 34.78 30.13 33.29 32.94 39.80 -10.17%
EPS 5.07 6.82 12.41 12.29 14.73 13.74 10.50 -38.37%
DPS 5.40 5.40 5.40 5.40 1.46 1.46 1.46 138.59%
NAPS 1.4513 1.5529 1.4668 1.3863 1.5233 1.4806 0.9726 30.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.95 0.95 1.01 1.03 1.02 2.63 2.07 -
P/RPS 2.59 3.00 2.73 3.08 3.01 3.89 2.53 1.57%
P/EPS 17.34 13.70 7.65 7.54 6.81 9.32 9.58 48.36%
EY 5.77 7.30 13.07 13.26 14.69 10.72 10.43 -32.53%
DY 6.15 5.78 5.69 5.83 1.45 1.14 1.45 161.33%
P/NAPS 0.61 0.60 0.65 0.67 0.66 0.87 1.04 -29.86%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 27/08/15 28/05/15 10/02/15 24/11/14 29/08/14 -
Price 0.95 0.96 0.885 1.01 1.05 2.42 2.52 -
P/RPS 2.59 3.03 2.39 3.02 3.10 3.58 3.08 -10.88%
P/EPS 17.34 13.84 6.70 7.40 7.01 8.58 11.67 30.11%
EY 5.77 7.23 14.91 13.52 14.27 11.65 8.57 -23.12%
DY 6.15 5.72 6.49 5.94 1.41 1.24 1.19 198.02%
P/NAPS 0.61 0.61 0.57 0.66 0.68 0.80 1.26 -38.26%

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