[BREM] YoY Quarter Result on 31-Dec-2020 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 4632.48%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 46,196 64,424 59,311 28,304 60,105 46,040 31,382 6.65%
PBT 6,642 20,531 24,149 10,092 53,234 7,187 12,047 -9.43%
Tax -2,196 -5,595 -7,261 -3,678 -2,135 -2,225 -4,838 -12.32%
NP 4,446 14,936 16,888 6,414 51,099 4,962 7,209 -7.73%
-
NP to SH 5,791 12,419 16,063 4,983 26,230 2,679 4,471 4.40%
-
Tax Rate 33.06% 27.25% 30.07% 36.44% 4.01% 30.96% 40.16% -
Total Cost 41,750 49,488 42,423 21,890 9,006 41,078 24,173 9.52%
-
Net Worth 595,453 569,135 570,581 547,225 557,822 506,622 501,390 2.90%
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 % - - - 138.14% - - - -
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 595,453 569,135 570,581 547,225 557,822 506,622 501,390 2.90%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 319,357 1.31%
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 9.62% 23.18% 28.47% 22.66% 85.02% 10.78% 22.97% -
ROE 0.97% 2.18% 2.82% 0.91% 4.70% 0.53% 0.89% -
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 14.04 19.58 17.67 8.22 17.46 13.90 9.83 6.11%
EPS 1.80 3.80 4.80 1.40 7.60 0.80 1.40 4.27%
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 13.37 18.65 17.17 8.19 17.40 13.33 9.08 6.65%
EPS 1.68 3.59 4.65 1.44 7.59 0.78 1.29 4.49%
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 1.4513 2.90%
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 8.19 4.39 4.41 9.12 6.24 5.72 9.67 -2.72%
P/EPS 65.33 22.78 16.30 51.80 14.31 98.26 67.86 -0.63%
EY 1.53 4.39 6.14 1.93 6.99 1.02 1.47 0.66%
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 8.33 0.00 4.33 9.18 5.18 5.93 9.67 -2.45%
P/EPS 66.47 0.00 15.98 52.15 11.88 101.97 67.86 -0.34%
EY 1.50 0.00 6.26 1.92 8.42 0.98 1.47 0.33%
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