[BREM] YoY Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -30.23%
YoY- 49.73%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 149,120 144,591 139,895 121,768 294,777 175,547 124,973 2.98%
PBT 27,185 57,289 48,170 30,779 85,810 20,491 42,486 -7.16%
Tax -7,837 -18,407 -19,788 -11,743 -13,782 -7,597 -15,924 -11.13%
NP 19,348 38,882 28,382 19,036 72,028 12,894 26,562 -5.14%
-
NP to SH 20,349 27,234 21,236 14,183 41,004 4,754 16,139 3.93%
-
Tax Rate 28.83% 32.13% 41.08% 38.15% 16.06% 37.07% 37.48% -
Total Cost 129,772 105,709 111,513 102,732 222,749 162,653 98,411 4.71%
-
Net Worth 605,323 582,294 563,385 550,927 550,936 506,622 513,813 2.76%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - 6,667 68 103 - - -
Div Payout % - - 31.40% 0.48% 0.25% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 605,323 582,294 563,385 550,927 550,936 506,622 513,813 2.76%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 329,367 0.79%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 12.97% 26.89% 20.29% 15.63% 24.43% 7.35% 21.25% -
ROE 3.36% 4.68% 3.77% 2.57% 7.44% 0.94% 3.14% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 45.33 43.95 41.96 35.58 85.61 53.02 37.94 3.00%
EPS 6.20 8.30 6.30 4.10 11.90 1.40 4.90 3.99%
DPS 0.00 0.00 2.00 0.02 0.03 0.00 0.00 -
NAPS 1.84 1.77 1.69 1.61 1.60 1.53 1.56 2.78%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 43.16 41.85 40.49 35.25 85.33 50.81 36.17 2.98%
EPS 5.89 7.88 6.15 4.11 11.87 1.38 4.67 3.94%
DPS 0.00 0.00 1.93 0.02 0.03 0.00 0.00 -
NAPS 1.7522 1.6855 1.6308 1.5947 1.5947 1.4665 1.4873 2.76%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.18 0.795 0.555 0.765 0.875 0.875 0.915 -
P/RPS 2.60 1.81 1.32 2.15 1.02 1.65 2.41 1.27%
P/EPS 19.08 9.60 8.71 18.46 7.35 60.95 18.67 0.36%
EY 5.24 10.41 11.48 5.42 13.61 1.64 5.36 -0.37%
DY 0.00 0.00 3.60 0.03 0.03 0.00 0.00 -
P/NAPS 0.64 0.45 0.33 0.48 0.55 0.57 0.59 1.36%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 08/06/21 24/06/20 30/05/19 24/05/18 24/05/17 23/05/16 -
Price 1.19 0.00 0.72 0.73 0.845 0.935 0.89 -
P/RPS 2.63 0.00 1.72 2.05 0.99 1.76 2.35 1.89%
P/EPS 19.24 0.00 11.30 17.61 7.10 65.12 18.16 0.96%
EY 5.20 0.00 8.85 5.68 14.09 1.54 5.51 -0.96%
DY 0.00 0.00 2.78 0.03 0.04 0.00 0.00 -
P/NAPS 0.65 0.00 0.43 0.45 0.53 0.61 0.57 2.21%

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