[BREM] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 122.07%
YoY- -39.46%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 20,189 31,106 10,990 33,979 20,965 20,696 19,647 0.45%
PBT 9,476 13,630 2,525 20,992 30,482 5,137 4,562 12.95%
Tax -3,471 -1,604 -4,233 -3,149 -2,535 -917 -858 26.21%
NP 6,005 12,026 -1,708 17,843 27,947 4,220 3,704 8.38%
-
NP to SH 2,177 10,577 -5,231 15,796 26,093 2,118 2,682 -3.41%
-
Tax Rate 36.63% 11.77% 167.64% 15.00% 8.32% 17.85% 18.81% -
Total Cost 14,184 19,080 12,698 16,136 -6,982 16,476 15,943 -1.92%
-
Net Worth 478,939 473,446 313,860 450,601 400,830 279,999 246,749 11.68%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 18,660 5,036 3,411 9,976 6,680 6,999 6,168 20.25%
Div Payout % 857.14% 47.62% 0.00% 63.16% 25.60% 330.50% 230.01% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 478,939 473,446 313,860 450,601 400,830 279,999 246,749 11.68%
NOSH 311,000 167,888 113,717 166,273 133,610 139,999 123,374 16.65%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 29.74% 38.66% -15.54% 52.51% 133.30% 20.39% 18.85% -
ROE 0.45% 2.23% -1.67% 3.51% 6.51% 0.76% 1.09% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.49 18.53 9.66 20.44 15.69 14.78 15.92 -13.88%
EPS 0.70 6.30 -4.60 9.50 15.60 1.50 2.20 -17.36%
DPS 6.00 3.00 3.00 6.00 5.00 5.00 5.00 3.08%
NAPS 1.54 2.82 2.76 2.71 3.00 2.00 2.00 -4.26%
Adjusted Per Share Value based on latest NOSH - 166,273
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.84 9.00 3.18 9.84 6.07 5.99 5.69 0.43%
EPS 0.63 3.06 -1.51 4.57 7.55 0.61 0.78 -3.49%
DPS 5.40 1.46 0.99 2.89 1.93 2.03 1.79 20.19%
NAPS 1.3863 1.3704 0.9085 1.3043 1.1602 0.8105 0.7142 11.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.03 1.87 1.12 1.22 1.30 1.16 0.96 -
P/RPS 15.87 10.09 11.59 5.97 8.28 7.85 6.03 17.49%
P/EPS 147.14 29.68 -24.35 12.84 6.66 76.68 44.16 22.20%
EY 0.68 3.37 -4.11 7.79 15.02 1.30 2.26 -18.13%
DY 5.83 1.60 2.68 4.92 3.85 4.31 5.21 1.89%
P/NAPS 0.67 0.66 0.41 0.45 0.43 0.58 0.48 5.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 16/06/14 31/05/13 30/05/12 30/05/11 26/05/10 19/05/09 -
Price 1.01 2.05 1.23 1.20 1.56 1.12 1.25 -
P/RPS 15.56 11.06 12.73 5.87 9.94 7.58 7.85 12.07%
P/EPS 144.29 32.54 -26.74 12.63 7.99 74.03 57.50 16.56%
EY 0.69 3.07 -3.74 7.92 12.52 1.35 1.74 -14.28%
DY 5.94 1.46 2.44 5.00 3.21 4.46 4.00 6.80%
P/NAPS 0.66 0.73 0.45 0.44 0.52 0.56 0.63 0.77%

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