[BREM] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 112.89%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 162,067 131,060 118,892 121,768 146,332 178,133 255,724 -26.15%
PBT 65,886 51,829 37,897 30,779 14,385 57,527 83,081 -14.28%
Tax -20,928 -17,345 -12,146 -11,743 -11,887 -10,344 -13,753 32.19%
NP 44,958 34,484 25,751 19,036 2,498 47,183 69,328 -25.02%
-
NP to SH 35,324 24,244 17,818 14,183 6,662 27,909 41,312 -9.88%
-
Tax Rate 31.76% 33.47% 32.05% 38.15% 82.63% 17.98% 16.55% -
Total Cost 117,109 96,576 93,141 102,732 143,834 130,950 186,396 -26.58%
-
Net Worth 570,581 560,402 549,013 550,927 547,225 550,854 550,875 2.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 68 6,951 13,837 13,769 13,769 6,885 - -
Div Payout % 0.19% 28.67% 77.66% 97.08% 206.68% 24.67% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 570,581 560,402 549,013 550,927 547,225 550,854 550,875 2.36%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 27.74% 26.31% 21.66% 15.63% 1.71% 26.49% 27.11% -
ROE 6.19% 4.33% 3.25% 2.57% 1.22% 5.07% 7.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.29 38.59 34.87 35.58 42.52 51.74 74.27 -24.88%
EPS 10.52 7.14 5.23 4.14 1.94 8.11 12.00 -8.37%
DPS 0.02 2.02 4.02 4.00 4.00 2.00 0.00 -
NAPS 1.70 1.65 1.61 1.61 1.59 1.60 1.60 4.11%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.91 37.94 34.41 35.25 42.36 51.56 74.02 -26.15%
EPS 10.22 7.02 5.16 4.11 1.93 8.08 11.96 -9.92%
DPS 0.02 2.01 4.01 3.99 3.99 1.99 0.00 -
NAPS 1.6516 1.6221 1.5892 1.5947 1.584 1.5945 1.5946 2.36%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.78 0.795 0.735 0.765 0.75 0.79 0.84 -
P/RPS 1.62 2.06 2.11 2.15 1.76 1.53 1.13 27.05%
P/EPS 7.41 11.14 14.07 18.46 38.75 9.75 7.00 3.85%
EY 13.49 8.98 7.11 5.42 2.58 10.26 14.28 -3.71%
DY 0.03 2.54 5.47 5.23 5.33 2.53 0.00 -
P/NAPS 0.46 0.48 0.46 0.48 0.47 0.49 0.53 -8.98%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 29/08/19 30/05/19 22/02/19 28/11/18 27/08/18 -
Price 0.765 0.78 0.78 0.73 0.755 0.79 0.83 -
P/RPS 1.58 2.02 2.24 2.05 1.78 1.53 1.12 25.70%
P/EPS 7.27 10.93 14.93 17.61 39.00 9.75 6.92 3.33%
EY 13.76 9.15 6.70 5.68 2.56 10.26 14.46 -3.24%
DY 0.03 2.59 5.15 5.48 5.30 2.53 0.00 -
P/NAPS 0.45 0.47 0.48 0.45 0.47 0.49 0.52 -9.16%

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