[BREM] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -29.77%
YoY- -70.54%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 303,544 289,479 223,823 175,547 138,636 123,978 116,212 89.33%
PBT 94,982 48,935 25,392 20,491 22,697 27,557 29,936 115.46%
Tax -13,840 -13,930 -10,364 -7,597 -7,804 -10,417 -10,380 21.07%
NP 81,142 35,005 15,028 12,894 14,893 17,140 19,556 157.54%
-
NP to SH 42,332 18,781 6,691 4,754 6,769 8,561 10,958 145.59%
-
Tax Rate 14.57% 28.47% 40.82% 37.07% 34.38% 37.80% 34.67% -
Total Cost 222,402 254,474 208,795 162,653 123,743 106,838 96,656 74.02%
-
Net Worth 557,822 533,719 530,294 506,622 506,622 519,867 509,924 6.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 557,822 533,719 530,294 506,622 506,622 519,867 509,924 6.15%
NOSH 345,472 345,472 345,472 331,126 345,472 345,472 326,874 3.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.73% 12.09% 6.71% 7.35% 10.74% 13.83% 16.83% -
ROE 7.59% 3.52% 1.26% 0.94% 1.34% 1.65% 2.15% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 88.15 84.07 65.00 53.02 41.87 37.44 35.55 82.89%
EPS 12.29 5.45 1.94 1.44 2.04 2.59 3.35 137.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.54 1.53 1.53 1.57 1.56 2.54%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 87.86 83.79 64.79 50.81 40.13 35.89 33.64 89.32%
EPS 12.25 5.44 1.94 1.38 1.96 2.48 3.17 145.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6147 1.5449 1.535 1.4665 1.4665 1.5048 1.476 6.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.09 1.11 0.96 0.875 0.795 0.83 0.84 -
P/RPS 1.24 1.32 1.48 1.65 1.90 2.22 2.36 -34.80%
P/EPS 8.87 20.35 49.41 60.95 38.89 32.10 25.06 -49.86%
EY 11.28 4.91 2.02 1.64 2.57 3.11 3.99 99.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.62 0.57 0.52 0.53 0.54 15.42%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 29/08/16 -
Price 0.905 1.06 0.94 0.935 0.825 0.82 0.85 -
P/RPS 1.03 1.26 1.45 1.76 1.97 2.19 2.39 -42.85%
P/EPS 7.36 19.43 48.38 65.12 40.36 31.72 25.36 -56.06%
EY 13.58 5.15 2.07 1.54 2.48 3.15 3.94 127.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.61 0.61 0.54 0.52 0.54 2.44%

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