[BREM] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 273.58%
YoY- 431.73%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 19,799 71,033 61,741 178,385 64,453 65,448 61,914 -17.29%
PBT 15,242 32,547 11,497 39,780 11,165 26,094 51,955 -18.47%
Tax -6,647 -10,889 -5,287 -8,725 -4,150 -9,657 -8,225 -3.48%
NP 8,595 21,658 6,210 31,055 7,015 16,437 43,730 -23.73%
-
NP to SH 1,886 14,375 4,314 17,409 3,274 10,852 29,771 -36.83%
-
Tax Rate 43.61% 33.46% 45.99% 21.93% 37.17% 37.01% 15.83% -
Total Cost 11,204 49,375 55,531 147,330 57,438 49,011 18,184 -7.74%
-
Net Worth 559,264 560,402 550,854 533,719 519,867 519,580 511,321 1.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 67 6,885 5,165 - - - -
Div Payout % - 0.47% 159.61% 29.67% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 559,264 560,402 550,854 533,719 519,867 519,580 511,321 1.50%
NOSH 345,472 345,472 345,472 345,472 345,472 328,848 168,197 12.73%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 43.41% 30.49% 10.06% 17.41% 10.88% 25.11% 70.63% -
ROE 0.34% 2.57% 0.78% 3.26% 0.63% 2.09% 5.82% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.02 20.91 17.93 51.81 19.46 19.90 36.81 -26.02%
EPS 0.60 4.20 1.30 5.10 1.00 3.30 17.70 -43.08%
DPS 0.00 0.02 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.60 1.55 1.57 1.58 3.04 -9.22%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.73 20.56 17.87 51.64 18.66 18.94 17.92 -17.29%
EPS 0.55 4.16 1.25 5.04 0.95 3.14 8.62 -36.76%
DPS 0.00 0.02 1.99 1.50 0.00 0.00 0.00 -
NAPS 1.6188 1.6221 1.5945 1.5449 1.5048 1.504 1.4801 1.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.83 0.795 0.79 1.11 0.83 0.95 2.63 -
P/RPS 13.79 3.80 4.41 2.14 4.26 4.77 7.14 11.58%
P/EPS 144.78 18.78 63.05 21.95 83.94 28.79 14.86 46.09%
EY 0.69 5.32 1.59 4.55 1.19 3.47 6.73 -31.56%
DY 0.00 0.03 2.53 1.35 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.49 0.72 0.53 0.60 0.87 -9.11%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 28/11/18 20/11/17 21/11/16 27/11/15 24/11/14 -
Price 0.82 0.78 0.79 1.06 0.82 0.96 2.42 -
P/RPS 13.63 3.73 4.41 2.05 4.21 4.82 6.57 12.92%
P/EPS 143.03 18.43 63.05 20.97 82.93 29.09 13.67 47.83%
EY 0.70 5.43 1.59 4.77 1.21 3.44 7.31 -32.33%
DY 0.00 0.03 2.53 1.42 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.68 0.52 0.61 0.80 -8.15%

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