[BREM] YoY TTM Result on 30-Jun-2014 [#1]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	223,823	116,212	120,150	137,514	118,393	142,208	142,626	7.79%
YoY %	92.60%	-3.28%	-12.63%	16.15%	-16.75%	-0.29%	-	-
Horiz. %	156.93%	81.48%	84.24%	96.42%	83.01%	99.71%	100.00%	-
PBT	25,392	29,936	82,278	63,323	50,545	58,429	63,746	-14.21%
YoY %	-15.18%	-63.62%	29.93%	25.28%	-13.49%	-8.34%	-	-
Horiz. %	39.83%	46.96%	129.07%	99.34%	79.29%	91.66%	100.00%	-
Tax	-10,364	-10,380	-22,072	-12,542	-16,935	-12,853	-10,634	-0.42%
YoY %	0.15%	52.97%	-75.98%	25.94%	-31.76%	-20.87%	-	-
Horiz. %	97.46%	97.61%	207.56%	117.94%	159.25%	120.87%	100.00%	-
NP	15,028	19,556	60,206	50,781	33,610	45,576	53,112	-18.95%
YoY %	-23.15%	-67.52%	18.56%	51.09%	-26.26%	-14.19%	-	-
Horiz. %	28.29%	36.82%	113.36%	95.61%	63.28%	85.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,691	10,958	42,877	36,282	21,839	34,755	44,361	-27.01%
YoY %	-38.94%	-74.44%	18.18%	66.13%	-37.16%	-21.65%	-	-
Horiz. %	15.08%	24.70%	96.65%	81.79%	49.23%	78.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.82%	34.67%	26.83%	19.81%	33.50%	22.00%	16.68%	-
YoY %	17.74%	29.22%	35.44%	-40.87%	52.27%	31.89%	-	-
Horiz. %	244.72%	207.85%	160.85%	118.76%	200.84%	131.89%	100.00%	-
Total Cost	208,795	96,656	59,944	86,733	84,783	96,632	89,514	15.14%
YoY %	116.02%	61.24%	-30.89%	2.30%	-12.26%	7.95%	-	-
Horiz. %	233.25%	107.98%	66.97%	96.89%	94.71%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	530,294	509,924	506,739	335,999	466,845	499,532	427,351	3.65%
YoY %	3.99%	0.63%	50.82%	-28.03%	-6.54%	16.89%	-	-
Horiz. %	124.09%	119.32%	118.58%	78.62%	109.24%	116.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	18,660	5,036	3,411	9,976	6,680	-
YoY %	-	-	270.53%	47.64%	-65.81%	49.34%	-	-
Horiz. %	-	-	279.34%	75.39%	51.06%	149.34%	100.00%	-
Div Payout %	-	-	43.52%	13.88%	15.62%	28.70%	15.06%	-
YoY %	-	-	213.54%	-11.14%	-45.57%	90.57%	-	-
Horiz. %	-	-	288.98%	92.16%	103.72%	190.57%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	530,294	509,924	506,739	335,999	466,845	499,532	427,351	3.65%
YoY %	3.99%	0.63%	50.82%	-28.03%	-6.54%	16.89%	-	-
Horiz. %	124.09%	119.32%	118.58%	78.62%	109.24%	116.89%	100.00%	-
NOSH	345,472	326,874	324,833	167,999	169,147	172,848	132,717	17.26%
YoY %	5.69%	0.63%	93.35%	-0.68%	-2.14%	30.24%	-	-
Horiz. %	260.31%	246.29%	244.76%	126.58%	127.45%	130.24%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.71%	16.83%	50.11%	36.93%	28.39%	32.05%	37.24%	-
YoY %	-60.13%	-66.41%	35.69%	30.08%	-11.42%	-13.94%	-	-
Horiz. %	18.02%	45.19%	134.56%	99.17%	76.24%	86.06%	100.00%	-
ROE	1.26%	2.15%	8.46%	10.80%	4.68%	6.96%	10.38%	-
YoY %	-41.40%	-74.59%	-21.67%	130.77%	-32.76%	-32.95%	-	-
Horiz. %	12.14%	20.71%	81.50%	104.05%	45.09%	67.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	65.00	35.55	36.99	81.85	69.99	82.27	107.47	-8.03%
YoY %	82.84%	-3.89%	-54.81%	16.95%	-14.93%	-23.45%	-	-
Horiz. %	60.48%	33.08%	34.42%	76.16%	65.13%	76.55%	100.00%	-
EPS	1.94	3.35	13.20	21.60	12.91	20.11	33.43	-37.75%
YoY %	-42.09%	-74.62%	-38.89%	67.31%	-35.80%	-39.84%	-	-
Horiz. %	5.80%	10.02%	39.49%	64.61%	38.62%	60.16%	100.00%	-
DPS	0.00	0.00	5.74	3.00	2.02	5.77	5.03	-
YoY %	0.00%	0.00%	91.33%	48.51%	-64.99%	14.71%	-	-
Horiz. %	0.00%	0.00%	114.12%	59.64%	40.16%	114.71%	100.00%	-
NAPS	1.54	1.56	1.56	2.00	2.76	2.89	3.22	-11.55%
YoY %	-1.28%	0.00%	-22.00%	-27.54%	-4.50%	-10.25%	-	-
Horiz. %	47.83%	48.45%	48.45%	62.11%	85.71%	89.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 167,999
RPS	64.79	33.64	34.78	39.80	34.27	41.16	41.28	7.79%
YoY %	92.60%	-3.28%	-12.61%	16.14%	-16.74%	-0.29%	-	-
Horiz. %	156.95%	81.49%	84.25%	96.41%	83.02%	99.71%	100.00%	-
EPS	1.94	3.17	12.41	10.50	6.32	10.06	12.84	-26.99%
YoY %	-38.80%	-74.46%	18.19%	66.14%	-37.18%	-21.65%	-	-
Horiz. %	15.11%	24.69%	96.65%	81.78%	49.22%	78.35%	100.00%	-
DPS	0.00	0.00	5.40	1.46	0.99	2.89	1.93	-
YoY %	0.00%	0.00%	269.86%	47.47%	-65.74%	49.74%	-	-
Horiz. %	0.00%	0.00%	279.79%	75.65%	51.30%	149.74%	100.00%	-
NAPS	1.535	1.476	1.4668	0.9726	1.3513	1.4459	1.237	3.65%
YoY %	4.00%	0.63%	50.81%	-28.02%	-6.54%	16.89%	-	-
Horiz. %	124.09%	119.32%	118.58%	78.63%	109.24%	116.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.96	0.84	1.01	2.07	1.18	1.19	1.51	-
P/RPS	1.48	2.36	2.73	2.53	1.69	1.45	1.41	0.81%
YoY %	-37.29%	-13.55%	7.91%	49.70%	16.55%	2.84%	-	-
Horiz. %	104.96%	167.38%	193.62%	179.43%	119.86%	102.84%	100.00%	-
P/EPS	49.41	25.06	7.65	9.58	9.14	5.92	4.52	48.92%
YoY %	97.17%	227.58%	-20.15%	4.81%	54.39%	30.97%	-	-
Horiz. %	1,093.14%	554.42%	169.25%	211.95%	202.21%	130.97%	100.00%	-
EY	2.02	3.99	13.07	10.43	10.94	16.90	22.14	-32.87%
YoY %	-49.37%	-69.47%	25.31%	-4.66%	-35.27%	-23.67%	-	-
Horiz. %	9.12%	18.02%	59.03%	47.11%	49.41%	76.33%	100.00%	-
DY	0.00	0.00	5.69	1.45	1.71	4.85	3.33	-
YoY %	0.00%	0.00%	292.41%	-15.20%	-64.74%	45.65%	-	-
Horiz. %	0.00%	0.00%	170.87%	43.54%	51.35%	145.65%	100.00%	-
P/NAPS	0.62	0.54	0.65	1.04	0.43	0.41	0.47	4.72%
YoY %	14.81%	-16.92%	-37.50%	141.86%	4.88%	-12.77%	-	-
Horiz. %	131.91%	114.89%	138.30%	221.28%	91.49%	87.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	29/08/16	27/08/15	29/08/14	29/08/13	29/08/12	26/08/11	-
Price	0.94	0.85	0.885	2.52	1.15	1.19	1.46	-
P/RPS	1.45	2.39	2.39	3.08	1.64	1.45	1.36	1.07%
YoY %	-39.33%	0.00%	-22.40%	87.80%	13.10%	6.62%	-	-
Horiz. %	106.62%	175.74%	175.74%	226.47%	120.59%	106.62%	100.00%	-
P/EPS	48.38	25.36	6.70	11.67	8.91	5.92	4.37	49.23%
YoY %	90.77%	278.51%	-42.59%	30.98%	50.51%	35.47%	-	-
Horiz. %	1,107.09%	580.32%	153.32%	267.05%	203.89%	135.47%	100.00%	-
EY	2.07	3.94	14.91	8.57	11.23	16.90	22.89	-32.97%
YoY %	-47.46%	-73.57%	73.98%	-23.69%	-33.55%	-26.17%	-	-
Horiz. %	9.04%	17.21%	65.14%	37.44%	49.06%	73.83%	100.00%	-
DY	0.00	0.00	6.49	1.19	1.75	4.85	3.45	-
YoY %	0.00%	0.00%	445.38%	-32.00%	-63.92%	40.58%	-	-
Horiz. %	0.00%	0.00%	188.12%	34.49%	50.72%	140.58%	100.00%	-
P/NAPS	0.61	0.54	0.57	1.26	0.42	0.41	0.45	5.19%
YoY %	12.96%	-5.26%	-54.76%	200.00%	2.44%	-8.89%	-	-
Horiz. %	135.56%	120.00%	126.67%	280.00%	93.33%	91.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos