[BREM] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 80.93%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 65,448 61,914 92,232 52,304 84,667 54,346 55,852 2.67%
PBT 26,094 51,955 34,272 20,060 23,512 15,787 12,458 13.10%
Tax -9,657 -8,225 -10,248 -5,195 -6,294 -3,405 -3,067 21.05%
NP 16,437 43,730 24,024 14,865 17,218 12,382 9,391 9.77%
-
NP to SH 10,852 29,771 16,954 10,320 11,232 8,546 6,538 8.80%
-
Tax Rate 37.01% 15.83% 29.90% 25.90% 26.77% 21.57% 24.62% -
Total Cost 49,011 18,184 68,208 37,439 67,449 41,964 46,461 0.89%
-
Net Worth 519,580 511,321 335,821 492,910 397,939 389,317 375,329 5.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 519,580 511,321 335,821 492,910 397,939 389,317 375,329 5.56%
NOSH 328,848 168,197 167,910 170,557 132,646 135,650 121,074 18.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.11% 70.63% 26.05% 28.42% 20.34% 22.78% 16.81% -
ROE 2.09% 5.82% 5.05% 2.09% 2.82% 2.20% 1.74% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.90 36.81 54.93 30.67 63.83 40.06 46.13 -13.06%
EPS 3.30 17.70 10.10 6.10 8.40 6.30 5.40 -7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 3.04 2.00 2.89 3.00 2.87 3.10 -10.62%
Adjusted Per Share Value based on latest NOSH - 167,857
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.94 17.92 26.70 15.14 24.51 15.73 16.17 2.66%
EPS 3.14 8.62 4.91 2.99 3.25 2.47 1.89 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.504 1.4801 0.9721 1.4268 1.1519 1.1269 1.0864 5.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.95 2.63 1.22 1.18 1.46 1.21 1.22 -
P/RPS 4.77 7.14 2.22 3.85 2.29 3.02 2.64 10.35%
P/EPS 28.79 14.86 12.08 19.50 17.24 19.21 22.59 4.12%
EY 3.47 6.73 8.28 5.13 5.80 5.21 4.43 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.87 0.61 0.41 0.49 0.42 0.39 7.44%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 24/11/14 28/11/13 28/11/12 17/11/11 09/12/10 30/11/09 -
Price 0.96 2.42 1.22 1.11 1.32 1.19 1.13 -
P/RPS 4.82 6.57 2.22 3.62 2.07 2.97 2.45 11.93%
P/EPS 29.09 13.67 12.08 18.34 15.59 18.89 20.93 5.63%
EY 3.44 7.31 8.28 5.45 6.41 5.29 4.78 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.80 0.61 0.38 0.44 0.41 0.36 9.18%

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