[BREM] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 29.48%
YoY- -15.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 123,978 107,614 113,785 148,102 120,790 162,262 105,331 2.75%
PBT 27,557 51,636 78,947 62,419 53,846 69,471 25,424 1.35%
Tax -10,417 -16,667 -13,724 -20,321 -11,547 -12,624 -5,153 12.43%
NP 17,140 34,969 65,223 42,098 42,299 56,847 20,271 -2.75%
-
NP to SH 8,561 23,554 47,458 28,277 33,378 46,014 13,754 -7.59%
-
Tax Rate 37.80% 32.28% 17.38% 32.56% 21.44% 18.17% 20.27% -
Total Cost 106,838 72,645 48,562 106,004 78,491 105,415 85,060 3.86%
-
Net Worth 519,867 536,497 511,519 334,743 485,107 397,744 390,406 4.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 18,660 5,036 3,411 9,976 6,680 6,999 -
Div Payout % - 79.22% 10.61% 12.06% 29.89% 14.52% 50.89% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 519,867 536,497 511,519 334,743 485,107 397,744 390,406 4.88%
NOSH 345,472 339,555 168,263 167,371 167,857 132,581 136,030 16.78%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.83% 32.49% 57.32% 28.43% 35.02% 35.03% 19.25% -
ROE 1.65% 4.39% 9.28% 8.45% 6.88% 11.57% 3.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.44 31.69 67.62 88.49 71.96 122.39 77.43 -11.39%
EPS 2.59 6.94 28.20 16.89 19.88 34.71 10.11 -20.28%
DPS 0.00 5.50 3.00 2.04 5.94 5.04 5.15 -
NAPS 1.57 1.58 3.04 2.00 2.89 3.00 2.87 -9.55%
Adjusted Per Share Value based on latest NOSH - 167,371
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.89 31.15 32.94 42.87 34.96 46.97 30.49 2.75%
EPS 2.48 6.82 13.74 8.19 9.66 13.32 3.98 -7.57%
DPS 0.00 5.40 1.46 0.99 2.89 1.93 2.03 -
NAPS 1.5048 1.5529 1.4806 0.9689 1.4042 1.1513 1.1301 4.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.83 0.95 2.63 1.22 1.18 1.46 1.21 -
P/RPS 2.22 3.00 3.89 1.38 1.64 1.19 1.56 6.05%
P/EPS 32.10 13.70 9.32 7.22 5.93 4.21 11.97 17.85%
EY 3.11 7.30 10.72 13.85 16.85 23.77 8.36 -15.18%
DY 0.00 5.78 1.14 1.67 5.04 3.45 4.25 -
P/NAPS 0.53 0.60 0.87 0.61 0.41 0.49 0.42 3.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 27/11/15 24/11/14 28/11/13 28/11/12 17/11/11 09/12/10 -
Price 0.82 0.96 2.42 1.22 1.11 1.32 1.19 -
P/RPS 2.19 3.03 3.58 1.38 1.54 1.08 1.54 6.03%
P/EPS 31.72 13.84 8.58 7.22 5.58 3.80 11.77 17.94%
EY 3.15 7.23 11.65 13.85 17.91 26.29 8.50 -15.23%
DY 0.00 5.72 1.24 1.67 5.35 3.82 4.32 -
P/NAPS 0.52 0.61 0.80 0.61 0.38 0.44 0.41 4.03%

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