[BREM] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 142.63%
YoY- 73.17%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 64,776 44,384 170,960 182,464 338,676 145,572 180,616 -15.69%
PBT -2,368 19,608 66,652 38,180 49,096 28,808 79,008 -
Tax -4,764 -6,144 -15,716 -14,104 -14,220 -10,184 -32,360 -27.31%
NP -7,132 13,464 50,936 24,076 34,876 18,624 46,648 -
-
NP to SH 3,160 8,640 34,412 19,872 18,640 10,460 31,184 -31.69%
-
Tax Rate - 31.33% 23.58% 36.94% 28.96% 35.35% 40.96% -
Total Cost 71,908 30,920 120,024 158,388 303,800 126,948 133,968 -9.84%
-
Net Worth 585,584 559,512 549,013 550,875 530,294 509,924 506,739 2.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 272 - - - - -
Div Payout % - - 0.79% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 585,584 559,512 549,013 550,875 530,294 509,924 506,739 2.43%
NOSH 345,472 345,472 345,472 345,472 345,472 326,874 324,833 1.03%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -11.01% 30.34% 29.79% 13.19% 10.30% 12.79% 25.83% -
ROE 0.54% 1.54% 6.27% 3.61% 3.52% 2.05% 6.15% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.69 13.49 50.13 53.00 98.35 44.53 55.60 -15.87%
EPS 0.80 2.80 10.00 5.60 5.60 3.20 9.60 -33.88%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.70 1.61 1.60 1.54 1.56 1.56 2.22%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 18.75 12.85 49.49 52.82 98.03 42.14 52.28 -15.69%
EPS 0.91 2.50 9.96 5.75 5.40 3.03 9.03 -31.75%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.695 1.6196 1.5892 1.5946 1.535 1.476 1.4668 2.43%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.76 0.72 0.735 0.84 0.96 0.84 1.01 -
P/RPS 3.86 5.34 1.47 1.59 0.98 1.89 1.82 13.33%
P/EPS 79.12 27.43 7.28 14.55 17.73 26.25 10.52 39.93%
EY 1.26 3.65 13.73 6.87 5.64 3.81 9.50 -28.56%
DY 0.00 0.00 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.46 0.53 0.62 0.54 0.65 -6.64%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 29/08/19 27/08/18 24/08/17 29/08/16 27/08/15 -
Price 0.75 0.845 0.78 0.83 0.94 0.85 0.885 -
P/RPS 3.81 6.27 1.56 1.57 0.96 1.91 1.59 15.66%
P/EPS 78.08 32.19 7.73 14.38 17.37 26.56 9.22 42.72%
EY 1.28 3.11 12.94 6.95 5.76 3.76 10.85 -29.94%
DY 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.48 0.52 0.61 0.54 0.57 -4.95%

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