[BREM] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 302.75%
YoY- 75.6%
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 178,385 64,453 65,448 61,914 92,232 52,304 84,667 13.21%
PBT 39,780 11,165 26,094 51,955 34,272 20,060 23,512 9.15%
Tax -8,725 -4,150 -9,657 -8,225 -10,248 -5,195 -6,294 5.58%
NP 31,055 7,015 16,437 43,730 24,024 14,865 17,218 10.31%
-
NP to SH 17,409 3,274 10,852 29,771 16,954 10,320 11,232 7.56%
-
Tax Rate 21.93% 37.17% 37.01% 15.83% 29.90% 25.90% 26.77% -
Total Cost 147,330 57,438 49,011 18,184 68,208 37,439 67,449 13.89%
-
Net Worth 533,719 519,867 519,580 511,321 335,821 492,910 397,939 5.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,165 - - - - - - -
Div Payout % 29.67% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 533,719 519,867 519,580 511,321 335,821 492,910 397,939 5.00%
NOSH 345,472 345,472 328,848 168,197 167,910 170,557 132,646 17.27%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.41% 10.88% 25.11% 70.63% 26.05% 28.42% 20.34% -
ROE 3.26% 0.63% 2.09% 5.82% 5.05% 2.09% 2.82% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 51.81 19.46 19.90 36.81 54.93 30.67 63.83 -3.41%
EPS 5.10 1.00 3.30 17.70 10.10 6.10 8.40 -7.97%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.57 1.58 3.04 2.00 2.89 3.00 -10.41%
Adjusted Per Share Value based on latest NOSH - 168,263
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 51.64 18.66 18.94 17.92 26.70 15.14 24.51 13.21%
EPS 5.04 0.95 3.14 8.62 4.91 2.99 3.25 7.57%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5449 1.5048 1.504 1.4801 0.9721 1.4268 1.1519 5.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.11 0.83 0.95 2.63 1.22 1.18 1.46 -
P/RPS 2.14 4.26 4.77 7.14 2.22 3.85 2.29 -1.12%
P/EPS 21.95 83.94 28.79 14.86 12.08 19.50 17.24 4.10%
EY 4.55 1.19 3.47 6.73 8.28 5.13 5.80 -3.96%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.60 0.87 0.61 0.41 0.49 6.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 21/11/16 27/11/15 24/11/14 28/11/13 28/11/12 17/11/11 -
Price 1.06 0.82 0.96 2.42 1.22 1.11 1.32 -
P/RPS 2.05 4.21 4.82 6.57 2.22 3.62 2.07 -0.16%
P/EPS 20.97 82.93 29.09 13.67 12.08 18.34 15.59 5.06%
EY 4.77 1.21 3.44 7.31 8.28 5.45 6.41 -4.80%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.61 0.80 0.61 0.38 0.44 7.51%

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