[BREM] YoY 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- -36.53%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 46,040 31,382 21,977 20,765 44,880 28,257 56,630 -3.38%
PBT 7,187 12,047 16,066 13,362 25,622 12,645 15,477 -11.99%
Tax -2,225 -4,838 -3,539 -3,895 -5,840 -3,203 -3,795 -8.50%
NP 4,962 7,209 12,527 9,467 19,782 9,442 11,682 -13.28%
-
NP to SH 2,679 4,471 10,525 7,110 16,554 7,113 8,689 -17.79%
-
Tax Rate 30.96% 40.16% 22.03% 29.15% 22.79% 25.33% 24.52% -
Total Cost 41,078 24,173 9,450 11,298 25,098 18,815 44,948 -1.48%
-
Net Worth 506,622 501,390 526,249 474,000 225,751 328,200 396,435 4.16%
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 506,622 501,390 526,249 474,000 225,751 328,200 396,435 4.16%
NOSH 345,472 319,357 339,516 169,285 112,875 164,100 135,765 16.82%
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 10.78% 22.97% 57.00% 45.59% 44.08% 33.41% 20.63% -
ROE 0.53% 0.89% 2.00% 1.50% 7.33% 2.17% 2.19% -
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 13.90 9.83 6.47 12.27 39.76 17.22 41.71 -16.72%
EPS 0.80 1.40 3.10 4.20 14.60 4.30 6.40 -29.26%
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 13.33 9.08 6.36 6.01 12.99 8.18 16.39 -3.38%
EPS 0.78 1.29 3.05 2.06 4.79 2.06 2.52 -17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4665 1.4513 1.5233 1.372 0.6535 0.95 1.1475 4.16%
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 5.72 9.67 15.76 16.30 2.77 7.09 2.95 11.65%
P/EPS 98.26 67.86 32.90 47.62 7.50 28.15 19.22 31.21%
EY 1.02 1.47 3.04 2.10 13.33 3.55 5.20 -23.75%
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 5.93 9.67 16.22 16.63 2.69 7.14 3.21 10.76%
P/EPS 101.97 67.86 33.87 48.57 7.30 28.38 20.94 30.16%
EY 0.98 1.47 2.95 2.06 13.71 3.52 4.78 -23.19%
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