[BREM] YoY TTM Result on 30-Jun-2020 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -30.34%
YoY- -16.98%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 149,689 108,251 118,892 255,724 223,823 116,212 120,150 3.72%
PBT 51,795 36,409 37,897 83,081 25,392 29,936 82,278 -7.41%
Tax -18,062 -17,395 -12,146 -13,753 -10,364 -10,380 -22,072 -3.28%
NP 33,733 19,014 25,751 69,328 15,028 19,556 60,206 -9.19%
-
NP to SH 25,864 14,793 17,818 41,312 6,691 10,958 42,877 -8.07%
-
Tax Rate 34.87% 47.78% 32.05% 16.55% 40.82% 34.67% 26.83% -
Total Cost 115,956 89,237 93,141 186,396 208,795 96,656 59,944 11.61%
-
Net Worth 585,584 559,512 549,013 550,875 530,294 509,924 506,739 2.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 13,837 - - - 18,660 -
Div Payout % - - 77.66% - - - 43.52% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 585,584 559,512 549,013 550,875 530,294 509,924 506,739 2.43%
NOSH 345,472 345,472 345,472 345,472 345,472 326,874 324,833 1.03%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 22.54% 17.56% 21.66% 27.11% 6.71% 16.83% 50.11% -
ROE 4.42% 2.64% 3.25% 7.50% 1.26% 2.15% 8.46% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 45.50 32.89 34.87 74.27 65.00 35.55 36.99 3.50%
EPS 7.86 4.49 5.23 12.00 1.94 3.35 13.20 -8.27%
DPS 0.00 0.00 4.02 0.00 0.00 0.00 5.74 -
NAPS 1.78 1.70 1.61 1.60 1.54 1.56 1.56 2.22%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 43.33 31.33 34.41 74.02 64.79 33.64 34.78 3.72%
EPS 7.49 4.28 5.16 11.96 1.94 3.17 12.41 -8.06%
DPS 0.00 0.00 4.01 0.00 0.00 0.00 5.40 -
NAPS 1.695 1.6196 1.5892 1.5946 1.535 1.476 1.4668 2.43%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.76 0.72 0.735 0.84 0.96 0.84 1.01 -
P/RPS 1.67 2.19 2.11 1.13 1.48 2.36 2.73 -7.85%
P/EPS 9.67 16.02 14.07 7.00 49.41 25.06 7.65 3.97%
EY 10.34 6.24 7.11 14.28 2.02 3.99 13.07 -3.82%
DY 0.00 0.00 5.47 0.00 0.00 0.00 5.69 -
P/NAPS 0.43 0.42 0.46 0.53 0.62 0.54 0.65 -6.64%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 29/08/19 27/08/18 24/08/17 29/08/16 27/08/15 -
Price 0.75 0.845 0.78 0.83 0.94 0.85 0.885 -
P/RPS 1.65 2.57 2.24 1.12 1.45 2.39 2.39 -5.98%
P/EPS 9.54 18.80 14.93 6.92 48.38 25.36 6.70 6.06%
EY 10.48 5.32 6.70 14.46 2.07 3.94 14.91 -5.70%
DY 0.00 0.00 5.15 0.00 0.00 0.00 6.49 -
P/NAPS 0.42 0.50 0.48 0.52 0.61 0.54 0.57 -4.95%

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