[BREM] YoY 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- 247.41%
YoY- 132.73%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 31,382 21,977 20,765 44,880 28,257 56,630 30,289 0.59%
PBT 12,047 16,066 13,362 25,622 12,645 15,477 4,500 17.82%
Tax -4,838 -3,539 -3,895 -5,840 -3,203 -3,795 -831 34.10%
NP 7,209 12,527 9,467 19,782 9,442 11,682 3,669 11.90%
-
NP to SH 4,471 10,525 7,110 16,554 7,113 8,689 3,090 6.34%
-
Tax Rate 40.16% 22.03% 29.15% 22.79% 25.33% 24.52% 18.47% -
Total Cost 24,173 9,450 11,298 25,098 18,815 44,948 26,620 -1.59%
-
Net Worth 501,390 526,249 474,000 225,751 328,200 396,435 365,649 5.40%
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 501,390 526,249 474,000 225,751 328,200 396,435 365,649 5.40%
NOSH 319,357 339,516 169,285 112,875 164,100 135,765 128,749 16.33%
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 22.97% 57.00% 45.59% 44.08% 33.41% 20.63% 12.11% -
ROE 0.89% 2.00% 1.50% 7.33% 2.17% 2.19% 0.85% -
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 9.83 6.47 12.27 39.76 17.22 41.71 23.53 -13.53%
EPS 1.40 3.10 4.20 14.60 4.30 6.40 2.40 -8.58%
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 9.08 6.36 6.01 12.99 8.18 16.39 8.77 0.58%
EPS 1.29 3.05 2.06 4.79 2.06 2.52 0.89 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4513 1.5233 1.372 0.6535 0.95 1.1475 1.0584 5.40%
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 9.67 15.76 16.30 2.77 7.09 2.95 4.80 12.37%
P/EPS 67.86 32.90 47.62 7.50 28.15 19.22 47.08 6.27%
EY 1.47 3.04 2.10 13.33 3.55 5.20 2.12 -5.91%
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 9.67 16.22 16.63 2.69 7.14 3.21 5.02 11.54%
P/EPS 67.86 33.87 48.57 7.30 28.38 20.94 49.17 5.51%
EY 1.47 2.95 2.06 13.71 3.52 4.78 2.03 -5.23%
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