[BREM] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 30.8%
YoY- 67.83%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 289,479 123,978 107,614 113,785 148,102 120,790 162,262 10.11%
PBT 48,935 27,557 51,636 78,947 62,419 53,846 69,471 -5.66%
Tax -13,930 -10,417 -16,667 -13,724 -20,321 -11,547 -12,624 1.65%
NP 35,005 17,140 34,969 65,223 42,098 42,299 56,847 -7.75%
-
NP to SH 18,781 8,561 23,554 47,458 28,277 33,378 46,014 -13.86%
-
Tax Rate 28.47% 37.80% 32.28% 17.38% 32.56% 21.44% 18.17% -
Total Cost 254,474 106,838 72,645 48,562 106,004 78,491 105,415 15.80%
-
Net Worth 533,719 519,867 536,497 511,519 334,743 485,107 397,744 5.01%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 18,660 5,036 3,411 9,976 6,680 -
Div Payout % - - 79.22% 10.61% 12.06% 29.89% 14.52% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 533,719 519,867 536,497 511,519 334,743 485,107 397,744 5.01%
NOSH 345,472 345,472 339,555 168,263 167,371 167,857 132,581 17.28%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.09% 13.83% 32.49% 57.32% 28.43% 35.02% 35.03% -
ROE 3.52% 1.65% 4.39% 9.28% 8.45% 6.88% 11.57% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 84.07 37.44 31.69 67.62 88.49 71.96 122.39 -6.06%
EPS 5.45 2.59 6.94 28.20 16.89 19.88 34.71 -26.52%
DPS 0.00 0.00 5.50 3.00 2.04 5.94 5.04 -
NAPS 1.55 1.57 1.58 3.04 2.00 2.89 3.00 -10.41%
Adjusted Per Share Value based on latest NOSH - 168,263
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 83.79 35.89 31.15 32.94 42.87 34.96 46.97 10.11%
EPS 5.44 2.48 6.82 13.74 8.19 9.66 13.32 -13.85%
DPS 0.00 0.00 5.40 1.46 0.99 2.89 1.93 -
NAPS 1.5449 1.5048 1.5529 1.4806 0.9689 1.4042 1.1513 5.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.11 0.83 0.95 2.63 1.22 1.18 1.46 -
P/RPS 1.32 2.22 3.00 3.89 1.38 1.64 1.19 1.74%
P/EPS 20.35 32.10 13.70 9.32 7.22 5.93 4.21 29.99%
EY 4.91 3.11 7.30 10.72 13.85 16.85 23.77 -23.09%
DY 0.00 0.00 5.78 1.14 1.67 5.04 3.45 -
P/NAPS 0.72 0.53 0.60 0.87 0.61 0.41 0.49 6.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 21/11/16 27/11/15 24/11/14 28/11/13 28/11/12 17/11/11 -
Price 1.06 0.82 0.96 2.42 1.22 1.11 1.32 -
P/RPS 1.26 2.19 3.03 3.58 1.38 1.54 1.08 2.60%
P/EPS 19.43 31.72 13.84 8.58 7.22 5.58 3.80 31.22%
EY 5.15 3.15 7.23 11.65 13.85 17.91 26.29 -23.77%
DY 0.00 0.00 5.72 1.24 1.67 5.35 3.82 -
P/NAPS 0.68 0.52 0.61 0.80 0.61 0.38 0.44 7.51%

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