[BREM] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -5.87%
YoY- -61.97%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 120,060 317,986 147,324 129,106 111,854 150,662 129,578 -1.26%
PBT 28,785 124,018 24,469 50,854 90,694 65,980 60,909 -11.73%
Tax -11,953 -14,480 -8,500 -19,326 -15,685 -18,856 -14,713 -3.40%
NP 16,832 109,538 15,969 31,528 75,009 47,124 46,196 -15.48%
-
NP to SH 12,396 58,185 7,937 20,430 53,728 34,554 35,832 -16.20%
-
Tax Rate 41.53% 11.68% 34.74% 38.00% 17.29% 28.58% 24.16% -
Total Cost 103,228 208,448 131,354 97,578 36,845 103,538 83,382 3.62%
-
Net Worth 547,225 557,822 506,622 522,980 520,489 471,199 302,448 10.38%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,177 - - - - - - -
Div Payout % 74.04% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 547,225 557,822 506,622 522,980 520,489 471,199 302,448 10.38%
NOSH 345,472 345,472 345,472 333,108 335,800 168,285 151,224 14.75%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.02% 34.45% 10.84% 24.42% 67.06% 31.28% 35.65% -
ROE 2.27% 10.43% 1.57% 3.91% 10.32% 7.33% 11.85% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 34.88 92.35 44.49 38.76 33.31 89.53 85.69 -13.90%
EPS 3.60 16.93 2.40 6.13 16.00 20.53 23.73 -26.95%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.62 1.53 1.57 1.55 2.80 2.00 -3.74%
Adjusted Per Share Value based on latest NOSH - 319,357
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 34.75 92.04 42.64 37.37 32.38 43.61 37.51 -1.26%
EPS 3.59 16.84 2.30 5.91 15.55 10.00 10.37 -16.19%
DPS 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.584 1.6147 1.4665 1.5138 1.5066 1.3639 0.8755 10.38%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.75 1.09 0.795 0.95 1.02 2.00 1.10 -
P/RPS 2.15 1.18 1.79 2.45 3.06 2.23 1.28 9.02%
P/EPS 20.82 6.45 33.17 15.49 6.38 9.74 4.64 28.41%
EY 4.80 15.50 3.02 6.46 15.69 10.27 21.54 -22.12%
DY 3.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.52 0.61 0.66 0.71 0.55 -2.58%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 -
Price 0.755 0.905 0.825 0.95 1.05 2.04 1.07 -
P/RPS 2.16 0.98 1.85 2.45 3.15 2.28 1.25 9.53%
P/EPS 20.96 5.36 34.42 15.49 6.56 9.94 4.52 29.11%
EY 4.77 18.67 2.91 6.46 15.24 10.07 22.14 -22.56%
DY 3.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.54 0.61 0.68 0.73 0.54 -2.28%

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