[BREM] YoY Annual (Unaudited) Result on 31-Mar-2013 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
YoY- -34.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 124,973 104,080 144,103 134,605 146,903 106,428 106,837 2.64%
PBT 42,486 77,497 63,115 49,007 56,937 61,423 22,095 11.50%
Tax -15,924 -15,235 -15,746 -15,268 -12,582 -9,638 -4,815 22.03%
NP 26,562 62,262 47,369 33,739 44,355 51,785 17,280 7.42%
-
NP to SH 16,139 42,473 36,493 22,443 34,065 43,213 11,746 5.43%
-
Tax Rate 37.48% 19.66% 24.95% 31.15% 22.10% 15.69% 21.79% -
Total Cost 98,411 41,818 96,734 100,866 102,548 54,643 89,557 1.58%
-
Net Worth 513,813 515,026 474,240 469,262 450,322 426,044 358,962 6.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 20,065 10,090 10,201 9,970 6,762 6,387 -
Div Payout % - 47.24% 27.65% 45.45% 29.27% 15.65% 54.38% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 513,813 515,026 474,240 469,262 450,322 426,044 358,962 6.15%
NOSH 329,367 334,433 168,170 170,022 166,170 135,252 127,744 17.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.25% 59.82% 32.87% 25.07% 30.19% 48.66% 16.17% -
ROE 3.14% 8.25% 7.70% 4.78% 7.56% 10.14% 3.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.94 31.12 85.69 79.17 88.40 78.69 83.63 -12.33%
EPS 4.90 12.70 21.70 13.20 20.50 25.70 9.20 -9.95%
DPS 0.00 6.00 6.00 6.00 6.00 5.00 5.00 -
NAPS 1.56 1.54 2.82 2.76 2.71 3.15 2.81 -9.33%
Adjusted Per Share Value based on latest NOSH - 113,717
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.17 30.13 41.71 38.96 42.52 30.81 30.92 2.64%
EPS 4.67 12.29 10.56 6.50 9.86 12.51 3.40 5.42%
DPS 0.00 5.81 2.92 2.95 2.89 1.96 1.85 -
NAPS 1.4873 1.4908 1.3727 1.3583 1.3035 1.2332 1.039 6.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.915 1.03 1.87 1.12 1.22 1.30 1.16 -
P/RPS 2.41 3.31 2.18 1.41 1.38 1.65 1.39 9.59%
P/EPS 18.67 8.11 8.62 8.48 5.95 4.07 12.62 6.73%
EY 5.36 12.33 11.60 11.79 16.80 24.58 7.93 -6.31%
DY 0.00 5.83 3.21 5.36 4.92 3.85 4.31 -
P/NAPS 0.59 0.67 0.66 0.41 0.45 0.41 0.41 6.24%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 16/06/14 31/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.89 1.01 2.05 1.23 1.20 1.56 1.12 -
P/RPS 2.35 3.25 2.39 1.55 1.36 1.98 1.34 9.80%
P/EPS 18.16 7.95 9.45 9.32 5.85 4.88 12.18 6.87%
EY 5.51 12.57 10.59 10.73 17.08 20.48 8.21 -6.42%
DY 0.00 5.94 2.93 4.88 5.00 3.21 4.46 -
P/NAPS 0.57 0.66 0.73 0.45 0.44 0.50 0.40 6.07%

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