[BREM] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 370.95%
YoY- 294.54%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 111,458 39,598 142,066 123,482 356,770 128,906 130,896 -2.64%
PBT 16,556 30,484 65,094 22,994 79,560 22,330 52,188 -17.40%
Tax -6,190 -13,294 -21,778 -10,574 -17,450 -8,300 -19,314 -17.26%
NP 10,366 17,190 43,316 12,420 62,110 14,030 32,874 -17.48%
-
NP to SH 14,882 3,772 28,750 8,628 34,818 6,548 21,704 -6.08%
-
Tax Rate 37.39% 43.61% 33.46% 45.99% 21.93% 37.17% 37.01% -
Total Cost 101,092 22,408 98,750 111,062 294,660 114,876 98,022 0.51%
-
Net Worth 592,162 559,264 560,402 550,854 533,719 519,867 519,580 2.20%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 135 13,771 10,330 - - -
Div Payout % - - 0.47% 159.61% 29.67% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 592,162 559,264 560,402 550,854 533,719 519,867 519,580 2.20%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 328,848 0.82%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.30% 43.41% 30.49% 10.06% 17.41% 10.88% 25.11% -
ROE 2.51% 0.67% 5.13% 1.57% 6.52% 1.26% 4.18% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.88 12.04 41.83 35.87 103.61 38.93 39.80 -2.64%
EPS 4.60 1.20 8.40 2.60 10.20 2.00 6.60 -5.83%
DPS 0.00 0.00 0.04 4.00 3.00 0.00 0.00 -
NAPS 1.80 1.70 1.65 1.60 1.55 1.57 1.58 2.19%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.26 11.46 41.12 35.74 103.27 37.31 37.89 -2.64%
EPS 4.31 1.09 8.32 2.50 10.08 1.90 6.28 -6.07%
DPS 0.00 0.00 0.04 3.99 2.99 0.00 0.00 -
NAPS 1.7141 1.6188 1.6221 1.5945 1.5449 1.5048 1.504 2.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.75 0.83 0.795 0.79 1.11 0.83 0.95 -
P/RPS 2.21 6.90 1.90 2.20 1.07 2.13 2.39 -1.29%
P/EPS 16.58 72.39 9.39 31.52 10.98 41.97 14.39 2.38%
EY 6.03 1.38 10.65 3.17 9.11 2.38 6.95 -2.33%
DY 0.00 0.00 0.05 5.06 2.70 0.00 0.00 -
P/NAPS 0.42 0.49 0.48 0.49 0.72 0.53 0.60 -5.76%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 24/11/20 26/11/19 28/11/18 20/11/17 21/11/16 27/11/15 -
Price 0.78 0.82 0.78 0.79 1.06 0.82 0.96 -
P/RPS 2.30 6.81 1.86 2.20 1.02 2.11 2.41 -0.77%
P/EPS 17.24 71.52 9.21 31.52 10.48 41.47 14.55 2.86%
EY 5.80 1.40 10.85 3.17 9.54 2.41 6.88 -2.80%
DY 0.00 0.00 0.05 5.06 2.83 0.00 0.00 -
P/NAPS 0.43 0.48 0.47 0.49 0.68 0.52 0.61 -5.65%

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