[BREM] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 73.6%
YoY- 46.48%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 129,106 111,854 150,662 129,578 150,565 147,968 114,854 1.96%
PBT 50,854 90,694 65,980 60,909 48,209 41,685 22,610 14.45%
Tax -19,326 -15,685 -18,856 -14,713 -12,662 -9,600 -5,197 24.45%
NP 31,528 75,009 47,124 46,196 35,546 32,085 17,413 10.39%
-
NP to SH 20,430 53,728 34,554 35,832 24,461 22,980 12,837 8.04%
-
Tax Rate 38.00% 17.29% 28.58% 24.16% 26.26% 23.03% 22.99% -
Total Cost 97,578 36,845 103,538 83,382 115,018 115,882 97,441 0.02%
-
Net Worth 522,980 520,489 471,199 302,448 332,209 396,269 350,557 6.89%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 522,980 520,489 471,199 302,448 332,209 396,269 350,557 6.89%
NOSH 333,108 335,800 168,285 151,224 166,104 135,708 123,435 17.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.42% 67.06% 31.28% 35.65% 23.61% 21.68% 15.16% -
ROE 3.91% 10.32% 7.33% 11.85% 7.36% 5.80% 3.66% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.76 33.31 89.53 85.69 90.64 109.03 93.05 -13.57%
EPS 6.13 16.00 20.53 23.73 14.80 16.93 10.40 -8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 2.80 2.00 2.00 2.92 2.84 -9.40%
Adjusted Per Share Value based on latest NOSH - 112,875
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.37 32.38 43.61 37.51 43.58 42.83 33.25 1.96%
EPS 5.91 15.55 10.00 10.37 7.08 6.65 3.72 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5138 1.5066 1.3639 0.8755 0.9616 1.147 1.0147 6.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.95 1.02 2.00 1.10 1.22 1.23 1.13 -
P/RPS 2.45 3.06 2.23 1.28 1.35 1.13 1.21 12.47%
P/EPS 15.49 6.38 9.74 4.64 8.28 7.26 10.87 6.07%
EY 6.46 15.69 10.27 21.54 12.07 13.77 9.20 -5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.71 0.55 0.61 0.42 0.40 7.28%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.95 1.05 2.04 1.07 1.23 1.34 1.18 -
P/RPS 2.45 3.15 2.28 1.25 1.36 1.23 1.27 11.56%
P/EPS 15.49 6.56 9.94 4.52 8.35 7.91 11.35 5.31%
EY 6.46 15.24 10.07 22.14 11.97 12.64 8.81 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.73 0.54 0.62 0.46 0.42 6.41%

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