[BREM] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 41.2%
YoY- -61.97%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 90,045 238,490 110,493 96,830 83,891 112,997 97,184 -1.26%
PBT 21,589 93,014 18,352 38,141 68,021 49,485 45,682 -11.73%
Tax -8,965 -10,860 -6,375 -14,495 -11,764 -14,142 -11,035 -3.40%
NP 12,624 82,154 11,977 23,646 56,257 35,343 34,647 -15.48%
-
NP to SH 9,297 43,639 5,953 15,323 40,296 25,916 26,874 -16.20%
-
Tax Rate 41.53% 11.68% 34.74% 38.00% 17.29% 28.58% 24.16% -
Total Cost 77,421 156,336 98,516 73,184 27,634 77,654 62,537 3.62%
-
Net Worth 547,225 557,822 506,622 522,980 520,489 471,200 302,448 10.38%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 6,883 - - - - - - -
Div Payout % 74.04% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 547,225 557,822 506,622 522,980 520,489 471,200 302,448 10.38%
NOSH 345,472 345,472 345,472 333,108 335,800 168,285 151,224 14.75%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.02% 34.45% 10.84% 24.42% 67.06% 31.28% 35.65% -
ROE 1.70% 7.82% 1.18% 2.93% 7.74% 5.50% 8.89% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.16 69.26 33.37 29.07 24.98 67.15 64.26 -13.90%
EPS 2.70 12.70 1.80 4.60 12.00 15.40 17.80 -26.96%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.62 1.53 1.57 1.55 2.80 2.00 -3.74%
Adjusted Per Share Value based on latest NOSH - 319,357
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.06 69.03 31.98 28.03 24.28 32.71 28.13 -1.26%
EPS 2.69 12.63 1.72 4.44 11.66 7.50 7.78 -16.21%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.584 1.6147 1.4665 1.5138 1.5066 1.3639 0.8755 10.38%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.75 1.09 0.795 0.95 1.02 2.00 1.10 -
P/RPS 2.87 1.57 2.38 3.27 4.08 2.98 1.71 9.00%
P/EPS 27.76 8.60 44.22 20.65 8.50 12.99 6.19 28.40%
EY 3.60 11.63 2.26 4.84 11.76 7.70 16.16 -22.13%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.52 0.61 0.66 0.71 0.55 -2.58%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 -
Price 0.755 0.905 0.825 0.95 1.05 2.04 1.07 -
P/RPS 2.89 1.31 2.47 3.27 4.20 3.04 1.66 9.67%
P/EPS 27.95 7.14 45.89 20.65 8.75 13.25 6.02 29.14%
EY 3.58 14.00 2.18 4.84 11.43 7.55 16.61 -22.55%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.54 0.61 0.68 0.73 0.54 -2.28%

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