[BREM] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -9.76%
YoY- 55.49%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 317,986 147,324 129,106 111,854 150,662 129,578 150,565 13.25%
PBT 124,018 24,469 50,854 90,694 65,980 60,909 48,209 17.03%
Tax -14,480 -8,500 -19,326 -15,685 -18,856 -14,713 -12,662 2.25%
NP 109,538 15,969 31,528 75,009 47,124 46,196 35,546 20.61%
-
NP to SH 58,185 7,937 20,430 53,728 34,554 35,832 24,461 15.52%
-
Tax Rate 11.68% 34.74% 38.00% 17.29% 28.58% 24.16% 26.26% -
Total Cost 208,448 131,354 97,578 36,845 103,538 83,382 115,018 10.40%
-
Net Worth 557,822 506,622 522,980 520,489 471,199 302,448 332,209 9.01%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 557,822 506,622 522,980 520,489 471,199 302,448 332,209 9.01%
NOSH 345,472 345,472 333,108 335,800 168,285 151,224 166,104 12.96%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 34.45% 10.84% 24.42% 67.06% 31.28% 35.65% 23.61% -
ROE 10.43% 1.57% 3.91% 10.32% 7.33% 11.85% 7.36% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 92.35 44.49 38.76 33.31 89.53 85.69 90.64 0.31%
EPS 16.93 2.40 6.13 16.00 20.53 23.73 14.80 2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.53 1.57 1.55 2.80 2.00 2.00 -3.44%
Adjusted Per Share Value based on latest NOSH - 339,516
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 92.04 42.64 37.37 32.38 43.61 37.51 43.58 13.25%
EPS 16.84 2.30 5.91 15.55 10.00 10.37 7.08 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6147 1.4665 1.5138 1.5066 1.3639 0.8755 0.9616 9.01%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.09 0.795 0.95 1.02 2.00 1.10 1.22 -
P/RPS 1.18 1.79 2.45 3.06 2.23 1.28 1.35 -2.21%
P/EPS 6.45 33.17 15.49 6.38 9.74 4.64 8.28 -4.07%
EY 15.50 3.02 6.46 15.69 10.27 21.54 12.07 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.61 0.66 0.71 0.55 0.61 1.57%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 -
Price 0.905 0.825 0.95 1.05 2.04 1.07 1.23 -
P/RPS 0.98 1.85 2.45 3.15 2.28 1.25 1.36 -5.31%
P/EPS 5.36 34.42 15.49 6.56 9.94 4.52 8.35 -7.11%
EY 18.67 2.91 6.46 15.24 10.07 22.14 11.97 7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.61 0.68 0.73 0.54 0.62 -1.68%

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