[BREM] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 18.55%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 135,900 112,297 173,792 120,060 317,986 147,324 129,106 0.85%
PBT 19,893 47,697 75,594 28,785 124,018 24,469 50,854 -14.46%
Tax -7,054 -16,322 -24,200 -11,953 -14,480 -8,500 -19,326 -15.44%
NP 12,838 31,374 51,394 16,832 109,538 15,969 31,528 -13.89%
-
NP to SH 17,642 19,073 40,584 12,396 58,185 7,937 20,430 -2.41%
-
Tax Rate 35.46% 34.22% 32.01% 41.53% 11.68% 34.74% 38.00% -
Total Cost 123,061 80,922 122,397 103,228 208,448 131,354 97,578 3.93%
-
Net Worth 595,453 569,135 570,581 547,225 557,822 506,622 522,980 2.18%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 9,177 - - - -
Div Payout % - - - 74.04% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 595,453 569,135 570,581 547,225 557,822 506,622 522,980 2.18%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 333,108 0.60%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.45% 27.94% 29.57% 14.02% 34.45% 10.84% 24.42% -
ROE 2.96% 3.35% 7.11% 2.27% 10.43% 1.57% 3.91% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.31 34.14 51.78 34.88 92.35 44.49 38.76 1.06%
EPS 5.33 5.73 12.00 3.60 16.93 2.40 6.13 -2.30%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.81 1.73 1.70 1.59 1.62 1.53 1.57 2.39%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 39.34 32.51 50.31 34.75 92.04 42.64 37.37 0.85%
EPS 5.11 5.52 11.75 3.59 16.84 2.30 5.91 -2.39%
DPS 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
NAPS 1.7236 1.6474 1.6516 1.584 1.6147 1.4665 1.5138 2.18%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.15 0.86 0.78 0.75 1.09 0.795 0.95 -
P/RPS 2.78 2.52 1.51 2.15 1.18 1.79 2.45 2.12%
P/EPS 21.44 14.83 6.45 20.82 6.45 33.17 15.49 5.56%
EY 4.66 6.74 15.50 4.80 15.50 3.02 6.46 -5.29%
DY 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.46 0.47 0.67 0.52 0.61 0.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 26/02/20 22/02/19 27/02/18 20/02/17 25/02/16 -
Price 1.17 0.00 0.765 0.755 0.905 0.825 0.95 -
P/RPS 2.83 0.00 1.48 2.16 0.98 1.85 2.45 2.43%
P/EPS 21.82 0.00 6.33 20.96 5.36 34.42 15.49 5.87%
EY 4.58 0.00 15.81 4.77 18.67 2.91 6.46 -5.56%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.45 0.47 0.56 0.54 0.61 1.06%

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