[BREM] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.5%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 145,572 180,616 116,336 142,692 126,816 145,596 102,856 5.95%
PBT 28,808 79,008 59,884 51,648 42,892 37,772 29,772 -0.54%
Tax -10,184 -32,360 -5,012 -17,832 -11,164 -10,336 -6,740 7.11%
NP 18,624 46,648 54,872 33,816 31,728 27,436 23,032 -3.47%
-
NP to SH 10,460 31,184 29,568 23,004 22,816 20,360 16,228 -7.05%
-
Tax Rate 35.35% 40.96% 8.37% 34.53% 26.03% 27.36% 22.64% -
Total Cost 126,948 133,968 61,464 108,876 95,088 118,160 79,824 8.03%
-
Net Worth 509,924 506,739 488,880 466,845 499,532 427,351 382,710 4.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 509,924 506,739 488,880 466,845 499,532 427,351 382,710 4.89%
NOSH 326,874 324,833 167,999 169,147 172,848 132,717 135,233 15.83%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.79% 25.83% 47.17% 23.70% 25.02% 18.84% 22.39% -
ROE 2.05% 6.15% 6.05% 4.93% 4.57% 4.76% 4.24% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.53 55.60 69.25 84.36 73.37 109.70 76.06 -8.52%
EPS 3.20 9.60 17.60 13.60 13.20 15.20 12.00 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.56 2.91 2.76 2.89 3.22 2.83 -9.44%
Adjusted Per Share Value based on latest NOSH - 169,147
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.14 52.28 33.67 41.30 36.71 42.14 29.77 5.95%
EPS 3.03 9.03 8.56 6.66 6.60 5.89 4.70 -7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.476 1.4668 1.4151 1.3513 1.4459 1.237 1.1078 4.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.84 1.01 2.07 1.18 1.19 1.51 1.15 -
P/RPS 1.89 1.82 2.99 1.40 1.62 1.38 1.51 3.80%
P/EPS 26.25 10.52 11.76 8.68 9.02 9.84 9.58 18.27%
EY 3.81 9.50 8.50 11.53 11.09 10.16 10.43 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.71 0.43 0.41 0.47 0.41 4.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 29/08/14 29/08/13 29/08/12 26/08/11 26/08/10 -
Price 0.85 0.885 2.52 1.15 1.19 1.46 1.21 -
P/RPS 1.91 1.59 3.64 1.36 1.62 1.33 1.59 3.10%
P/EPS 26.56 9.22 14.32 8.46 9.02 9.52 10.08 17.50%
EY 3.76 10.85 6.98 11.83 11.09 10.51 9.92 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.87 0.42 0.41 0.45 0.43 3.86%

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