[BREM] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -7.78%
YoY- -62.0%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 138,636 123,978 116,212 124,973 117,019 107,614 120,150 9.96%
PBT 22,697 27,557 29,936 42,486 47,617 51,636 82,278 -57.45%
Tax -7,804 -10,417 -10,380 -15,924 -17,966 -16,667 -22,072 -49.84%
NP 14,893 17,140 19,556 26,562 29,651 34,969 60,206 -60.42%
-
NP to SH 6,769 8,561 10,958 16,139 17,500 23,554 42,877 -70.62%
-
Tax Rate 34.38% 37.80% 34.67% 37.48% 37.73% 32.28% 26.83% -
Total Cost 123,743 106,838 96,656 98,411 87,368 72,645 59,944 61.76%
-
Net Worth 506,622 519,867 509,924 424,319 501,390 536,497 506,739 -0.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 18,660 18,660 18,660 -
Div Payout % - - - - 106.63% 79.22% 43.52% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 506,622 519,867 509,924 424,319 501,390 536,497 506,739 -0.01%
NOSH 345,472 345,472 326,874 271,999 319,357 339,555 324,833 4.17%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.74% 13.83% 16.83% 21.25% 25.34% 32.49% 50.11% -
ROE 1.34% 1.65% 2.15% 3.80% 3.49% 4.39% 8.46% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 41.87 37.44 35.55 45.95 36.64 31.69 36.99 8.57%
EPS 2.04 2.59 3.35 5.93 5.48 6.94 13.20 -71.03%
DPS 0.00 0.00 0.00 0.00 5.84 5.50 5.74 -
NAPS 1.53 1.57 1.56 1.56 1.57 1.58 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 271,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 40.13 35.89 33.64 36.17 33.87 31.15 34.78 9.96%
EPS 1.96 2.48 3.17 4.67 5.07 6.82 12.41 -70.61%
DPS 0.00 0.00 0.00 0.00 5.40 5.40 5.40 -
NAPS 1.4665 1.5048 1.476 1.2282 1.4513 1.5529 1.4668 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.795 0.83 0.84 0.915 0.95 0.95 1.01 -
P/RPS 1.90 2.22 2.36 1.99 2.59 3.00 2.73 -21.37%
P/EPS 38.89 32.10 25.06 15.42 17.34 13.70 7.65 194.20%
EY 2.57 3.11 3.99 6.48 5.77 7.30 13.07 -66.01%
DY 0.00 0.00 0.00 0.00 6.15 5.78 5.69 -
P/NAPS 0.52 0.53 0.54 0.59 0.61 0.60 0.65 -13.76%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 21/11/16 29/08/16 23/05/16 25/02/16 27/11/15 27/08/15 -
Price 0.825 0.82 0.85 0.89 0.95 0.96 0.885 -
P/RPS 1.97 2.19 2.39 1.94 2.59 3.03 2.39 -12.03%
P/EPS 40.36 31.72 25.36 15.00 17.34 13.84 6.70 229.27%
EY 2.48 3.15 3.94 6.67 5.77 7.23 14.91 -69.59%
DY 0.00 0.00 0.00 0.00 6.15 5.72 6.49 -
P/NAPS 0.54 0.52 0.54 0.57 0.61 0.61 0.57 -3.52%

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