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

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 4.74%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 223,823 116,212 120,150 137,514 118,393 142,208 142,626 7.79%
PBT 25,392 29,936 82,278 63,323 50,545 58,429 63,746 -14.21%
Tax -10,364 -10,380 -22,072 -12,542 -16,935 -12,853 -10,634 -0.42%
NP 15,028 19,556 60,206 50,781 33,610 45,576 53,112 -18.95%
-
NP to SH 6,691 10,958 42,877 36,282 21,839 34,755 44,361 -27.01%
-
Tax Rate 40.82% 34.67% 26.83% 19.81% 33.50% 22.00% 16.68% -
Total Cost 208,795 96,656 59,944 86,733 84,783 96,632 89,514 15.14%
-
Net Worth 530,294 509,924 506,739 335,999 466,845 499,532 427,351 3.65%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 18,660 5,036 3,411 9,976 6,680 -
Div Payout % - - 43.52% 13.88% 15.62% 28.70% 15.06% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 530,294 509,924 506,739 335,999 466,845 499,532 427,351 3.65%
NOSH 345,472 326,874 324,833 167,999 169,147 172,848 132,717 17.26%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.71% 16.83% 50.11% 36.93% 28.39% 32.05% 37.24% -
ROE 1.26% 2.15% 8.46% 10.80% 4.68% 6.96% 10.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 65.00 35.55 36.99 81.85 69.99 82.27 107.47 -8.03%
EPS 1.94 3.35 13.20 21.60 12.91 20.11 33.43 -37.75%
DPS 0.00 0.00 5.74 3.00 2.02 5.77 5.03 -
NAPS 1.54 1.56 1.56 2.00 2.76 2.89 3.22 -11.55%
Adjusted Per Share Value based on latest NOSH - 167,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 64.79 33.64 34.78 39.80 34.27 41.16 41.28 7.79%
EPS 1.94 3.17 12.41 10.50 6.32 10.06 12.84 -26.99%
DPS 0.00 0.00 5.40 1.46 0.99 2.89 1.93 -
NAPS 1.535 1.476 1.4668 0.9726 1.3513 1.4459 1.237 3.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 49.41 25.06 7.65 9.58 9.14 5.92 4.52 48.92%
EY 2.02 3.99 13.07 10.43 10.94 16.90 22.14 -32.87%
DY 0.00 0.00 5.69 1.45 1.71 4.85 3.33 -
P/NAPS 0.62 0.54 0.65 1.04 0.43 0.41 0.47 4.72%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 48.38 25.36 6.70 11.67 8.91 5.92 4.37 49.23%
EY 2.07 3.94 14.91 8.57 11.23 16.90 22.89 -32.97%
DY 0.00 0.00 6.49 1.19 1.75 4.85 3.45 -
P/NAPS 0.61 0.54 0.57 1.26 0.42 0.41 0.45 5.19%

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