[BREM] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -131.6%
YoY- -133.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 28,143 20,189 31,106 10,990 33,979 20,965 20,696 5.25%
PBT 4,345 9,476 13,630 2,525 20,992 30,482 5,137 -2.74%
Tax -1,429 -3,471 -1,604 -4,233 -3,149 -2,535 -917 7.66%
NP 2,916 6,005 12,026 -1,708 17,843 27,947 4,220 -5.96%
-
NP to SH 816 2,177 10,577 -5,231 15,796 26,093 2,118 -14.68%
-
Tax Rate 32.89% 36.63% 11.77% 167.64% 15.00% 8.32% 17.85% -
Total Cost 25,227 14,184 19,080 12,698 16,136 -6,982 16,476 7.35%
-
Net Worth 424,319 478,939 473,446 313,860 450,601 400,830 279,999 7.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 18,660 5,036 3,411 9,976 6,680 6,999 -
Div Payout % - 857.14% 47.62% 0.00% 63.16% 25.60% 330.50% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 424,319 478,939 473,446 313,860 450,601 400,830 279,999 7.16%
NOSH 271,999 311,000 167,888 113,717 166,273 133,610 139,999 11.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.36% 29.74% 38.66% -15.54% 52.51% 133.30% 20.39% -
ROE 0.19% 0.45% 2.23% -1.67% 3.51% 6.51% 0.76% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.35 6.49 18.53 9.66 20.44 15.69 14.78 -5.76%
EPS 0.30 0.70 6.30 -4.60 9.50 15.60 1.50 -23.50%
DPS 0.00 6.00 3.00 3.00 6.00 5.00 5.00 -
NAPS 1.56 1.54 2.82 2.76 2.71 3.00 2.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 113,717
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.15 5.84 9.00 3.18 9.84 6.07 5.99 5.26%
EPS 0.24 0.63 3.06 -1.51 4.57 7.55 0.61 -14.38%
DPS 0.00 5.40 1.46 0.99 2.89 1.93 2.03 -
NAPS 1.2282 1.3863 1.3704 0.9085 1.3043 1.1602 0.8105 7.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.915 1.03 1.87 1.12 1.22 1.30 1.16 -
P/RPS 8.84 15.87 10.09 11.59 5.97 8.28 7.85 1.99%
P/EPS 305.00 147.14 29.68 -24.35 12.84 6.66 76.68 25.84%
EY 0.33 0.68 3.37 -4.11 7.79 15.02 1.30 -20.41%
DY 0.00 5.83 1.60 2.68 4.92 3.85 4.31 -
P/NAPS 0.59 0.67 0.66 0.41 0.45 0.43 0.58 0.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 16/06/14 31/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.89 1.01 2.05 1.23 1.20 1.56 1.12 -
P/RPS 8.60 15.56 11.06 12.73 5.87 9.94 7.58 2.12%
P/EPS 296.67 144.29 32.54 -26.74 12.63 7.99 74.03 26.00%
EY 0.34 0.69 3.07 -3.74 7.92 12.52 1.35 -20.51%
DY 0.00 5.94 1.46 2.44 5.00 3.21 4.46 -
P/NAPS 0.57 0.66 0.73 0.45 0.44 0.52 0.56 0.29%

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