[BREM] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -52.97%
YoY- 48.03%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 60,105 46,040 31,382 21,977 20,765 44,880 28,257 13.39%
PBT 53,234 7,187 12,047 16,066 13,362 25,622 12,645 27.04%
Tax -2,135 -2,225 -4,838 -3,539 -3,895 -5,840 -3,203 -6.53%
NP 51,099 4,962 7,209 12,527 9,467 19,782 9,442 32.46%
-
NP to SH 26,230 2,679 4,471 10,525 7,110 16,554 7,113 24.27%
-
Tax Rate 4.01% 30.96% 40.16% 22.03% 29.15% 22.79% 25.33% -
Total Cost 9,006 41,078 24,173 9,450 11,298 25,098 18,815 -11.54%
-
Net Worth 557,822 506,622 501,390 526,249 474,000 225,751 328,200 9.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 557,822 506,622 501,390 526,249 474,000 225,751 328,200 9.23%
NOSH 345,472 345,472 319,357 339,516 169,285 112,875 164,100 13.19%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 85.02% 10.78% 22.97% 57.00% 45.59% 44.08% 33.41% -
ROE 4.70% 0.53% 0.89% 2.00% 1.50% 7.33% 2.17% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.46 13.90 9.83 6.47 12.27 39.76 17.22 0.23%
EPS 7.60 0.80 1.40 3.10 4.20 14.60 4.30 9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.53 1.57 1.55 2.80 2.00 2.00 -3.44%
Adjusted Per Share Value based on latest NOSH - 339,516
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.40 13.33 9.08 6.36 6.01 12.99 8.18 13.39%
EPS 7.59 0.78 1.29 3.05 2.06 4.79 2.06 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6147 1.4665 1.4513 1.5233 1.372 0.6535 0.95 9.23%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.09 0.795 0.95 1.02 2.00 1.10 1.22 -
P/RPS 6.24 5.72 9.67 15.76 16.30 2.77 7.09 -2.10%
P/EPS 14.31 98.26 67.86 32.90 47.62 7.50 28.15 -10.65%
EY 6.99 1.02 1.47 3.04 2.10 13.33 3.55 11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.61 0.66 0.71 0.55 0.61 1.57%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 -
Price 0.905 0.825 0.95 1.05 2.04 1.07 1.23 -
P/RPS 5.18 5.93 9.67 16.22 16.63 2.69 7.14 -5.20%
P/EPS 11.88 101.97 67.86 33.87 48.57 7.30 28.38 -13.49%
EY 8.42 0.98 1.47 2.95 2.06 13.71 3.52 15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.61 0.68 0.73 0.54 0.62 -1.68%

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