[BREM] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
16-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 5.61%
YoY- 62.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 175,547 124,973 104,080 144,103 134,605 146,903 106,428 8.69%
PBT 20,491 42,486 77,497 63,115 49,007 56,937 61,423 -16.70%
Tax -7,597 -15,924 -15,235 -15,746 -15,268 -12,582 -9,638 -3.88%
NP 12,894 26,562 62,262 47,369 33,739 44,355 51,785 -20.66%
-
NP to SH 4,754 16,139 42,473 36,493 22,443 34,065 43,213 -30.75%
-
Tax Rate 37.07% 37.48% 19.66% 24.95% 31.15% 22.10% 15.69% -
Total Cost 162,653 98,411 41,818 96,734 100,866 102,548 54,643 19.91%
-
Net Worth 506,622 513,813 515,026 474,240 469,262 450,322 426,044 2.92%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 20,065 10,090 10,201 9,970 6,762 -
Div Payout % - - 47.24% 27.65% 45.45% 29.27% 15.65% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 506,622 513,813 515,026 474,240 469,262 450,322 426,044 2.92%
NOSH 345,472 329,367 334,433 168,170 170,022 166,170 135,252 16.90%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.35% 21.25% 59.82% 32.87% 25.07% 30.19% 48.66% -
ROE 0.94% 3.14% 8.25% 7.70% 4.78% 7.56% 10.14% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 53.02 37.94 31.12 85.69 79.17 88.40 78.69 -6.36%
EPS 1.40 4.90 12.70 21.70 13.20 20.50 25.70 -38.40%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 5.00 -
NAPS 1.53 1.56 1.54 2.82 2.76 2.71 3.15 -11.32%
Adjusted Per Share Value based on latest NOSH - 167,888
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.81 36.17 30.13 41.71 38.96 42.52 30.81 8.68%
EPS 1.38 4.67 12.29 10.56 6.50 9.86 12.51 -30.72%
DPS 0.00 0.00 5.81 2.92 2.95 2.89 1.96 -
NAPS 1.4665 1.4873 1.4908 1.3727 1.3583 1.3035 1.2332 2.92%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.875 0.915 1.03 1.87 1.12 1.22 1.30 -
P/RPS 1.65 2.41 3.31 2.18 1.41 1.38 1.65 0.00%
P/EPS 60.95 18.67 8.11 8.62 8.48 5.95 4.07 56.93%
EY 1.64 5.36 12.33 11.60 11.79 16.80 24.58 -36.28%
DY 0.00 0.00 5.83 3.21 5.36 4.92 3.85 -
P/NAPS 0.57 0.59 0.67 0.66 0.41 0.45 0.41 5.63%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 23/05/16 28/05/15 16/06/14 31/05/13 30/05/12 30/05/11 -
Price 0.935 0.89 1.01 2.05 1.23 1.20 1.56 -
P/RPS 1.76 2.35 3.25 2.39 1.55 1.36 1.98 -1.94%
P/EPS 65.12 18.16 7.95 9.45 9.32 5.85 4.88 53.94%
EY 1.54 5.51 12.57 10.59 10.73 17.08 20.48 -35.00%
DY 0.00 0.00 5.94 2.93 4.88 5.00 3.21 -
P/NAPS 0.61 0.57 0.66 0.73 0.45 0.44 0.50 3.36%

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