[BREM] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 52.86%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 110,493 96,830 83,891 112,997 97,184 112,924 110,976 -0.07%
PBT 18,352 38,141 68,021 49,485 45,682 36,157 31,264 -8.48%
Tax -6,375 -14,495 -11,764 -14,142 -11,035 -9,497 -7,200 -2.00%
NP 11,977 23,646 56,257 35,343 34,647 26,660 24,064 -10.96%
-
NP to SH 5,953 15,323 40,296 25,916 26,874 18,346 17,235 -16.22%
-
Tax Rate 34.74% 38.00% 17.29% 28.58% 24.16% 26.27% 23.03% -
Total Cost 98,516 73,184 27,634 77,654 62,537 86,264 86,912 2.10%
-
Net Worth 506,622 522,980 520,489 471,200 302,448 332,209 396,269 4.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 506,622 522,980 520,489 471,200 302,448 332,209 396,269 4.17%
NOSH 345,472 333,108 335,800 168,285 151,224 166,104 135,708 16.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.84% 24.42% 67.06% 31.28% 35.65% 23.61% 21.68% -
ROE 1.18% 2.93% 7.74% 5.50% 8.89% 5.52% 4.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.37 29.07 24.98 67.15 64.26 67.98 81.78 -13.86%
EPS 1.80 4.60 12.00 15.40 17.80 11.10 12.70 -27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.57 1.55 2.80 2.00 2.00 2.92 -10.20%
Adjusted Per Share Value based on latest NOSH - 169,285
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.98 28.03 24.28 32.71 28.13 32.69 32.12 -0.07%
EPS 1.72 4.44 11.66 7.50 7.78 5.31 4.99 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4665 1.5138 1.5066 1.3639 0.8755 0.9616 1.147 4.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.795 0.95 1.02 2.00 1.10 1.22 1.23 -
P/RPS 2.38 3.27 4.08 2.98 1.71 1.79 1.50 7.99%
P/EPS 44.22 20.65 8.50 12.99 6.19 11.05 9.69 28.76%
EY 2.26 4.84 11.76 7.70 16.16 9.05 10.33 -22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.66 0.71 0.55 0.61 0.42 3.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.825 0.95 1.05 2.04 1.07 1.23 1.34 -
P/RPS 2.47 3.27 4.20 3.04 1.66 1.81 1.64 7.05%
P/EPS 45.89 20.65 8.75 13.25 6.02 11.14 10.55 27.73%
EY 2.18 4.84 11.43 7.55 16.61 8.98 9.48 -21.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.68 0.73 0.54 0.62 0.46 2.70%

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