[BREM] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1.91%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 147,324 129,106 111,854 150,662 129,578 150,565 147,968 -0.07%
PBT 24,469 50,854 90,694 65,980 60,909 48,209 41,685 -8.48%
Tax -8,500 -19,326 -15,685 -18,856 -14,713 -12,662 -9,600 -2.00%
NP 15,969 31,528 75,009 47,124 46,196 35,546 32,085 -10.96%
-
NP to SH 7,937 20,430 53,728 34,554 35,832 24,461 22,980 -16.22%
-
Tax Rate 34.74% 38.00% 17.29% 28.58% 24.16% 26.26% 23.03% -
Total Cost 131,354 97,578 36,845 103,538 83,382 115,018 115,882 2.10%
-
Net Worth 506,622 522,980 520,489 471,199 302,448 332,209 396,269 4.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 506,622 522,980 520,489 471,199 302,448 332,209 396,269 4.17%
NOSH 345,472 333,108 335,800 168,285 151,224 166,104 135,708 16.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.84% 24.42% 67.06% 31.28% 35.65% 23.61% 21.68% -
ROE 1.57% 3.91% 10.32% 7.33% 11.85% 7.36% 5.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.49 38.76 33.31 89.53 85.69 90.64 109.03 -13.86%
EPS 2.40 6.13 16.00 20.53 23.73 14.80 16.93 -27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.57 1.55 2.80 2.00 2.00 2.92 -10.20%
Adjusted Per Share Value based on latest NOSH - 169,285
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.64 37.37 32.38 43.61 37.51 43.58 42.83 -0.07%
EPS 2.30 5.91 15.55 10.00 10.37 7.08 6.65 -16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4665 1.5138 1.5066 1.3639 0.8755 0.9616 1.147 4.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.795 0.95 1.02 2.00 1.10 1.22 1.23 -
P/RPS 1.79 2.45 3.06 2.23 1.28 1.35 1.13 7.96%
P/EPS 33.17 15.49 6.38 9.74 4.64 8.28 7.26 28.78%
EY 3.02 6.46 15.69 10.27 21.54 12.07 13.77 -22.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.66 0.71 0.55 0.61 0.42 3.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.825 0.95 1.05 2.04 1.07 1.23 1.34 -
P/RPS 1.85 2.45 3.15 2.28 1.25 1.36 1.23 7.03%
P/EPS 34.42 15.49 6.56 9.94 4.52 8.35 7.91 27.74%
EY 2.91 6.46 15.24 10.07 22.14 11.97 12.64 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.68 0.73 0.54 0.62 0.46 2.70%

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