[BREM] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 77.83%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 101,925 84,223 130,344 90,045 238,490 110,493 96,830 0.85%
PBT 14,920 35,773 56,696 21,589 93,014 18,352 38,141 -14.46%
Tax -5,291 -12,242 -18,150 -8,965 -10,860 -6,375 -14,495 -15.44%
NP 9,629 23,531 38,546 12,624 82,154 11,977 23,646 -13.89%
-
NP to SH 13,232 14,305 30,438 9,297 43,639 5,953 15,323 -2.41%
-
Tax Rate 35.46% 34.22% 32.01% 41.53% 11.68% 34.74% 38.00% -
Total Cost 92,296 60,692 91,798 77,421 156,336 98,516 73,184 3.93%
-
Net Worth 595,453 569,135 570,581 547,225 557,822 506,622 522,980 2.18%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 6,883 - - - -
Div Payout % - - - 74.04% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 595,453 569,135 570,581 547,225 557,822 506,622 522,980 2.18%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 333,108 0.60%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.45% 27.94% 29.57% 14.02% 34.45% 10.84% 24.42% -
ROE 2.22% 2.51% 5.33% 1.70% 7.82% 1.18% 2.93% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 30.98 25.60 38.83 26.16 69.26 33.37 29.07 1.06%
EPS 4.00 4.30 9.00 2.70 12.70 1.80 4.60 -2.30%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.81 1.73 1.70 1.59 1.62 1.53 1.57 2.39%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.50 24.38 37.73 26.06 69.03 31.98 28.03 0.85%
EPS 3.83 4.14 8.81 2.69 12.63 1.72 4.44 -2.43%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.7236 1.6474 1.6516 1.584 1.6147 1.4665 1.5138 2.18%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.15 0.86 0.78 0.75 1.09 0.795 0.95 -
P/RPS 3.71 3.36 2.01 2.87 1.57 2.38 3.27 2.12%
P/EPS 28.59 19.78 8.60 27.76 8.60 44.22 20.65 5.56%
EY 3.50 5.06 11.63 3.60 11.63 2.26 4.84 -5.25%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.46 0.47 0.67 0.52 0.61 0.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 26/02/20 22/02/19 27/02/18 20/02/17 25/02/16 -
Price 1.17 0.00 0.765 0.755 0.905 0.825 0.95 -
P/RPS 3.78 0.00 1.97 2.89 1.31 2.47 3.27 2.44%
P/EPS 29.09 0.00 8.44 27.95 7.14 45.89 20.65 5.87%
EY 3.44 0.00 11.85 3.58 14.00 2.18 4.84 -5.52%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.45 0.47 0.56 0.54 0.61 1.06%

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