[BREM] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -3.14%
YoY- 762.52%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 146,332 178,133 255,724 294,777 303,544 289,479 223,823 -24.61%
PBT 14,385 57,527 83,081 85,810 94,982 48,935 25,392 -31.46%
Tax -11,887 -10,344 -13,753 -13,782 -13,840 -13,930 -10,364 9.54%
NP 2,498 47,183 69,328 72,028 81,142 35,005 15,028 -69.66%
-
NP to SH 6,662 27,909 41,312 41,004 42,332 18,781 6,691 -0.28%
-
Tax Rate 82.63% 17.98% 16.55% 16.06% 14.57% 28.47% 40.82% -
Total Cost 143,834 130,950 186,396 222,749 222,402 254,474 208,795 -21.94%
-
Net Worth 547,225 550,854 550,875 550,936 557,822 533,719 530,294 2.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,769 6,885 - - - - - -
Div Payout % 206.68% 24.67% - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 547,225 550,854 550,875 550,936 557,822 533,719 530,294 2.11%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.71% 26.49% 27.11% 24.43% 26.73% 12.09% 6.71% -
ROE 1.22% 5.07% 7.50% 7.44% 7.59% 3.52% 1.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.52 51.74 74.27 85.61 88.15 84.07 65.00 -24.58%
EPS 1.94 8.11 12.00 11.91 12.29 5.45 1.94 0.00%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.60 1.60 1.60 1.62 1.55 1.54 2.14%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.36 51.56 74.02 85.33 87.86 83.79 64.79 -24.61%
EPS 1.93 8.08 11.96 11.87 12.25 5.44 1.94 -0.34%
DPS 3.99 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.584 1.5945 1.5946 1.5947 1.6147 1.5449 1.535 2.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.75 0.79 0.84 0.875 1.09 1.11 0.96 -
P/RPS 1.76 1.53 1.13 1.02 1.24 1.32 1.48 12.20%
P/EPS 38.75 9.75 7.00 7.35 8.87 20.35 49.41 -14.91%
EY 2.58 10.26 14.28 13.61 11.28 4.91 2.02 17.66%
DY 5.33 2.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.55 0.67 0.72 0.62 -16.81%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 28/11/18 27/08/18 24/05/18 27/02/18 20/11/17 24/08/17 -
Price 0.755 0.79 0.83 0.845 0.905 1.06 0.94 -
P/RPS 1.78 1.53 1.12 0.99 1.03 1.26 1.45 14.60%
P/EPS 39.00 9.75 6.92 7.10 7.36 19.43 48.38 -13.34%
EY 2.56 10.26 14.46 14.09 13.58 5.15 2.07 15.17%
DY 5.30 2.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.52 0.53 0.56 0.68 0.61 -15.91%

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