[BREM] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 39.2%
YoY- -63.55%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 61,741 178,385 64,453 65,448 61,914 92,232 52,304 2.80%
PBT 11,497 39,780 11,165 26,094 51,955 34,272 20,060 -8.85%
Tax -5,287 -8,725 -4,150 -9,657 -8,225 -10,248 -5,195 0.29%
NP 6,210 31,055 7,015 16,437 43,730 24,024 14,865 -13.53%
-
NP to SH 4,314 17,409 3,274 10,852 29,771 16,954 10,320 -13.52%
-
Tax Rate 45.99% 21.93% 37.17% 37.01% 15.83% 29.90% 25.90% -
Total Cost 55,531 147,330 57,438 49,011 18,184 68,208 37,439 6.78%
-
Net Worth 550,854 533,719 519,867 519,580 511,321 335,821 492,910 1.86%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 6,885 5,165 - - - - - -
Div Payout % 159.61% 29.67% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 550,854 533,719 519,867 519,580 511,321 335,821 492,910 1.86%
NOSH 345,472 345,472 345,472 328,848 168,197 167,910 170,557 12.47%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.06% 17.41% 10.88% 25.11% 70.63% 26.05% 28.42% -
ROE 0.78% 3.26% 0.63% 2.09% 5.82% 5.05% 2.09% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.93 51.81 19.46 19.90 36.81 54.93 30.67 -8.55%
EPS 1.30 5.10 1.00 3.30 17.70 10.10 6.10 -22.70%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.55 1.57 1.58 3.04 2.00 2.89 -9.38%
Adjusted Per Share Value based on latest NOSH - 339,555
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.87 51.64 18.66 18.94 17.92 26.70 15.14 2.80%
EPS 1.25 5.04 0.95 3.14 8.62 4.91 2.99 -13.52%
DPS 1.99 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5945 1.5449 1.5048 1.504 1.4801 0.9721 1.4268 1.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.79 1.11 0.83 0.95 2.63 1.22 1.18 -
P/RPS 4.41 2.14 4.26 4.77 7.14 2.22 3.85 2.28%
P/EPS 63.05 21.95 83.94 28.79 14.86 12.08 19.50 21.59%
EY 1.59 4.55 1.19 3.47 6.73 8.28 5.13 -17.72%
DY 2.53 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 0.53 0.60 0.87 0.61 0.41 3.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 20/11/17 21/11/16 27/11/15 24/11/14 28/11/13 28/11/12 -
Price 0.79 1.06 0.82 0.96 2.42 1.22 1.11 -
P/RPS 4.41 2.05 4.21 4.82 6.57 2.22 3.62 3.34%
P/EPS 63.05 20.97 82.93 29.09 13.67 12.08 18.34 22.84%
EY 1.59 4.77 1.21 3.44 7.31 8.28 5.45 -18.55%
DY 2.53 1.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.52 0.61 0.80 0.61 0.38 4.32%

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