[BREM] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 160.41%
YoY- 46.48%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 96,830 83,891 112,997 97,184 112,924 110,976 86,141 1.96%
PBT 38,141 68,021 49,485 45,682 36,157 31,264 16,958 14.45%
Tax -14,495 -11,764 -14,142 -11,035 -9,497 -7,200 -3,898 24.45%
NP 23,646 56,257 35,343 34,647 26,660 24,064 13,060 10.39%
-
NP to SH 15,323 40,296 25,916 26,874 18,346 17,235 9,628 8.04%
-
Tax Rate 38.00% 17.29% 28.58% 24.16% 26.27% 23.03% 22.99% -
Total Cost 73,184 27,634 77,654 62,537 86,264 86,912 73,081 0.02%
-
Net Worth 522,980 520,489 471,200 302,448 332,209 396,269 350,557 6.89%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 522,980 520,489 471,200 302,448 332,209 396,269 350,557 6.89%
NOSH 333,108 335,800 168,285 151,224 166,104 135,708 123,435 17.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.42% 67.06% 31.28% 35.65% 23.61% 21.68% 15.16% -
ROE 2.93% 7.74% 5.50% 8.89% 5.52% 4.35% 2.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.07 24.98 67.15 64.26 67.98 81.78 69.79 -13.57%
EPS 4.60 12.00 15.40 17.80 11.10 12.70 7.80 -8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 2.80 2.00 2.00 2.92 2.84 -9.40%
Adjusted Per Share Value based on latest NOSH - 112,875
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.03 24.28 32.71 28.13 32.69 32.12 24.93 1.97%
EPS 4.44 11.66 7.50 7.78 5.31 4.99 2.79 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5138 1.5066 1.3639 0.8755 0.9616 1.147 1.0147 6.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.95 1.02 2.00 1.10 1.22 1.23 1.13 -
P/RPS 3.27 4.08 2.98 1.71 1.79 1.50 1.62 12.41%
P/EPS 20.65 8.50 12.99 6.19 11.05 9.69 14.49 6.07%
EY 4.84 11.76 7.70 16.16 9.05 10.33 6.90 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.71 0.55 0.61 0.42 0.40 7.28%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.95 1.05 2.04 1.07 1.23 1.34 1.18 -
P/RPS 3.27 4.20 3.04 1.66 1.81 1.64 1.69 11.62%
P/EPS 20.65 8.75 13.25 6.02 11.14 10.55 15.13 5.31%
EY 4.84 11.43 7.55 16.61 8.98 9.48 6.61 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.73 0.54 0.62 0.46 0.42 6.41%

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