[BREM] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -18.98%
YoY- 28.53%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 338,676 145,572 180,616 116,336 142,692 126,816 145,596 15.09%
PBT 49,096 28,808 79,008 59,884 51,648 42,892 37,772 4.46%
Tax -14,220 -10,184 -32,360 -5,012 -17,832 -11,164 -10,336 5.45%
NP 34,876 18,624 46,648 54,872 33,816 31,728 27,436 4.07%
-
NP to SH 18,640 10,460 31,184 29,568 23,004 22,816 20,360 -1.45%
-
Tax Rate 28.96% 35.35% 40.96% 8.37% 34.53% 26.03% 27.36% -
Total Cost 303,800 126,948 133,968 61,464 108,876 95,088 118,160 17.02%
-
Net Worth 530,294 509,924 506,739 488,880 466,845 499,532 427,351 3.65%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 530,294 509,924 506,739 488,880 466,845 499,532 427,351 3.65%
NOSH 345,472 326,874 324,833 167,999 169,147 172,848 132,717 17.26%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.30% 12.79% 25.83% 47.17% 23.70% 25.02% 18.84% -
ROE 3.52% 2.05% 6.15% 6.05% 4.93% 4.57% 4.76% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 98.35 44.53 55.60 69.25 84.36 73.37 109.70 -1.80%
EPS 5.60 3.20 9.60 17.60 13.60 13.20 15.20 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.56 1.56 2.91 2.76 2.89 3.22 -11.55%
Adjusted Per Share Value based on latest NOSH - 167,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 98.03 42.14 52.28 33.67 41.30 36.71 42.14 15.09%
EPS 5.40 3.03 9.03 8.56 6.66 6.60 5.89 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.535 1.476 1.4668 1.4151 1.3513 1.4459 1.237 3.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.96 0.84 1.01 2.07 1.18 1.19 1.51 -
P/RPS 0.98 1.89 1.82 2.99 1.40 1.62 1.38 -5.54%
P/EPS 17.73 26.25 10.52 11.76 8.68 9.02 9.84 10.30%
EY 5.64 3.81 9.50 8.50 11.53 11.09 10.16 -9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.65 0.71 0.43 0.41 0.47 4.72%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 29/08/16 27/08/15 29/08/14 29/08/13 29/08/12 26/08/11 -
Price 0.94 0.85 0.885 2.52 1.15 1.19 1.46 -
P/RPS 0.96 1.91 1.59 3.64 1.36 1.62 1.33 -5.28%
P/EPS 17.37 26.56 9.22 14.32 8.46 9.02 9.52 10.53%
EY 5.76 3.76 10.85 6.98 11.83 11.09 10.51 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.57 0.87 0.42 0.41 0.45 5.19%

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