[BREM] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 0.22%
YoY- -37.16%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 116,212 120,150 137,514 118,393 142,208 142,626 105,252 1.66%
PBT 29,936 82,278 63,323 50,545 58,429 63,746 22,943 4.52%
Tax -10,380 -22,072 -12,542 -16,935 -12,853 -10,634 -4,861 13.46%
NP 19,556 60,206 50,781 33,610 45,576 53,112 18,082 1.31%
-
NP to SH 10,958 42,877 36,282 21,839 34,755 44,361 12,279 -1.87%
-
Tax Rate 34.67% 26.83% 19.81% 33.50% 22.00% 16.68% 21.19% -
Total Cost 96,656 59,944 86,733 84,783 96,632 89,514 87,170 1.73%
-
Net Worth 509,924 506,739 335,999 466,845 499,532 427,351 382,710 4.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 18,660 5,036 3,411 9,976 6,680 6,999 -
Div Payout % - 43.52% 13.88% 15.62% 28.70% 15.06% 57.01% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 509,924 506,739 335,999 466,845 499,532 427,351 382,710 4.89%
NOSH 326,874 324,833 167,999 169,147 172,848 132,717 135,233 15.83%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.83% 50.11% 36.93% 28.39% 32.05% 37.24% 17.18% -
ROE 2.15% 8.46% 10.80% 4.68% 6.96% 10.38% 3.21% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.55 36.99 81.85 69.99 82.27 107.47 77.83 -12.23%
EPS 3.35 13.20 21.60 12.91 20.11 33.43 9.08 -15.29%
DPS 0.00 5.74 3.00 2.02 5.77 5.03 5.18 -
NAPS 1.56 1.56 2.00 2.76 2.89 3.22 2.83 -9.44%
Adjusted Per Share Value based on latest NOSH - 169,147
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 33.64 34.78 39.80 34.27 41.16 41.28 30.47 1.66%
EPS 3.17 12.41 10.50 6.32 10.06 12.84 3.55 -1.86%
DPS 0.00 5.40 1.46 0.99 2.89 1.93 2.03 -
NAPS 1.476 1.4668 0.9726 1.3513 1.4459 1.237 1.1078 4.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.84 1.01 2.07 1.18 1.19 1.51 1.15 -
P/RPS 2.36 2.73 2.53 1.69 1.45 1.41 1.48 8.07%
P/EPS 25.06 7.65 9.58 9.14 5.92 4.52 12.67 12.02%
EY 3.99 13.07 10.43 10.94 16.90 22.14 7.90 -10.75%
DY 0.00 5.69 1.45 1.71 4.85 3.33 4.50 -
P/NAPS 0.54 0.65 1.04 0.43 0.41 0.47 0.41 4.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 29/08/14 29/08/13 29/08/12 26/08/11 26/08/10 -
Price 0.85 0.885 2.52 1.15 1.19 1.46 1.21 -
P/RPS 2.39 2.39 3.08 1.64 1.45 1.36 1.55 7.47%
P/EPS 25.36 6.70 11.67 8.91 5.92 4.37 13.33 11.30%
EY 3.94 14.91 8.57 11.23 16.90 22.89 7.50 -10.16%
DY 0.00 6.49 1.19 1.75 4.85 3.45 4.28 -
P/NAPS 0.54 0.57 1.26 0.42 0.41 0.45 0.43 3.86%

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