[BREM] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -30.4%
YoY- -63.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 123,482 356,770 128,906 130,896 123,828 184,464 104,608 2.80%
PBT 22,994 79,560 22,330 52,188 103,910 68,544 40,120 -8.85%
Tax -10,574 -17,450 -8,300 -19,314 -16,450 -20,496 -10,390 0.29%
NP 12,420 62,110 14,030 32,874 87,460 48,048 29,730 -13.53%
-
NP to SH 8,628 34,818 6,548 21,704 59,542 33,908 20,640 -13.52%
-
Tax Rate 45.99% 21.93% 37.17% 37.01% 15.83% 29.90% 25.90% -
Total Cost 111,062 294,660 114,876 98,022 36,368 136,416 74,878 6.78%
-
Net Worth 550,854 533,719 519,867 519,580 511,321 335,821 492,910 1.86%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,771 10,330 - - - - - -
Div Payout % 159.61% 29.67% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 550,854 533,719 519,867 519,580 511,321 335,821 492,910 1.86%
NOSH 345,472 345,472 345,472 328,848 168,197 167,910 170,557 12.47%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.06% 17.41% 10.88% 25.11% 70.63% 26.05% 28.42% -
ROE 1.57% 6.52% 1.26% 4.18% 11.64% 10.10% 4.19% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.87 103.61 38.93 39.80 73.62 109.86 61.33 -8.54%
EPS 2.60 10.20 2.00 6.60 35.40 20.20 12.20 -22.70%
DPS 4.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.55 1.57 1.58 3.04 2.00 2.89 -9.38%
Adjusted Per Share Value based on latest NOSH - 339,555
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.74 103.27 37.31 37.89 35.84 53.39 30.28 2.80%
EPS 2.50 10.08 1.90 6.28 17.23 9.81 5.97 -13.49%
DPS 3.99 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5945 1.5449 1.5048 1.504 1.4801 0.9721 1.4268 1.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.79 1.11 0.83 0.95 2.63 1.22 1.18 -
P/RPS 2.20 1.07 2.13 2.39 3.57 1.11 1.92 2.29%
P/EPS 31.52 10.98 41.97 14.39 7.43 6.04 9.75 21.58%
EY 3.17 9.11 2.38 6.95 13.46 16.55 10.26 -17.77%
DY 5.06 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 0.53 0.60 0.87 0.61 0.41 3.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 20/11/17 21/11/16 27/11/15 24/11/14 28/11/13 28/11/12 -
Price 0.79 1.06 0.82 0.96 2.42 1.22 1.11 -
P/RPS 2.20 1.02 2.11 2.41 3.29 1.11 1.81 3.30%
P/EPS 31.52 10.48 41.47 14.55 6.84 6.04 9.17 22.83%
EY 3.17 9.54 2.41 6.88 14.63 16.55 10.90 -18.59%
DY 5.06 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.52 0.61 0.80 0.61 0.38 4.32%

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