[BREM] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 47.4%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 128,906 130,896 123,828 184,464 104,608 169,334 108,692 2.88%
PBT 22,330 52,188 103,910 68,544 40,120 47,024 31,574 -5.60%
Tax -8,300 -19,314 -16,450 -20,496 -10,390 -12,588 -6,810 3.34%
NP 14,030 32,874 87,460 48,048 29,730 34,436 24,764 -9.02%
-
NP to SH 6,548 21,704 59,542 33,908 20,640 22,464 17,092 -14.76%
-
Tax Rate 37.17% 37.01% 15.83% 29.90% 25.90% 26.77% 21.57% -
Total Cost 114,876 98,022 36,368 136,416 74,878 134,898 83,928 5.36%
-
Net Worth 519,867 519,580 511,321 335,821 492,910 397,939 389,317 4.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 519,867 519,580 511,321 335,821 492,910 397,939 389,317 4.93%
NOSH 345,472 328,848 168,197 167,910 170,557 132,646 135,650 16.84%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.88% 25.11% 70.63% 26.05% 28.42% 20.34% 22.78% -
ROE 1.26% 4.18% 11.64% 10.10% 4.19% 5.65% 4.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.93 39.80 73.62 109.86 61.33 127.66 80.13 -11.32%
EPS 2.00 6.60 35.40 20.20 12.20 16.80 12.60 -26.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.58 3.04 2.00 2.89 3.00 2.87 -9.55%
Adjusted Per Share Value based on latest NOSH - 167,371
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.31 37.89 35.84 53.39 30.28 49.02 31.46 2.88%
EPS 1.90 6.28 17.23 9.81 5.97 6.50 4.95 -14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5048 1.504 1.4801 0.9721 1.4268 1.1519 1.1269 4.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.83 0.95 2.63 1.22 1.18 1.46 1.21 -
P/RPS 2.13 2.39 3.57 1.11 1.92 1.14 1.51 5.89%
P/EPS 41.97 14.39 7.43 6.04 9.75 8.62 9.60 27.84%
EY 2.38 6.95 13.46 16.55 10.26 11.60 10.41 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.87 0.61 0.41 0.49 0.42 3.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 27/11/15 24/11/14 28/11/13 28/11/12 17/11/11 09/12/10 -
Price 0.82 0.96 2.42 1.22 1.11 1.32 1.19 -
P/RPS 2.11 2.41 3.29 1.11 1.81 1.03 1.49 5.96%
P/EPS 41.47 14.55 6.84 6.04 9.17 7.79 9.44 27.94%
EY 2.41 6.88 14.63 16.55 10.90 12.83 10.59 -21.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.80 0.61 0.38 0.44 0.41 4.03%

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