[BREM] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 26.77%
YoY- 274.86%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 180,521 88,661 131,060 178,133 289,479 123,978 107,614 8.99%
PBT 50,325 30,865 51,829 57,527 48,935 27,557 51,636 -0.42%
Tax -14,855 -15,546 -17,345 -10,344 -13,930 -10,417 -16,667 -1.89%
NP 35,470 15,319 34,484 47,183 35,005 17,140 34,969 0.23%
-
NP to SH 32,789 8,747 24,244 27,909 18,781 8,561 23,554 5.66%
-
Tax Rate 29.52% 50.37% 33.47% 17.98% 28.47% 37.80% 32.28% -
Total Cost 145,051 73,342 96,576 130,950 254,474 106,838 72,645 12.20%
-
Net Worth 592,162 559,264 560,402 550,854 533,719 519,867 536,497 1.65%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 6,951 6,885 - - 18,660 -
Div Payout % - - 28.67% 24.67% - - 79.22% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 592,162 559,264 560,402 550,854 533,719 519,867 536,497 1.65%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 339,555 0.28%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 19.65% 17.28% 26.31% 26.49% 12.09% 13.83% 32.49% -
ROE 5.54% 1.56% 4.33% 5.07% 3.52% 1.65% 4.39% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 54.87 26.95 38.59 51.74 84.07 37.44 31.69 9.57%
EPS 9.97 2.66 7.14 8.11 5.45 2.59 6.94 6.21%
DPS 0.00 0.00 2.02 2.00 0.00 0.00 5.50 -
NAPS 1.80 1.70 1.65 1.60 1.55 1.57 1.58 2.19%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.25 25.66 37.94 51.56 83.79 35.89 31.15 8.99%
EPS 9.49 2.53 7.02 8.08 5.44 2.48 6.82 5.65%
DPS 0.00 0.00 2.01 1.99 0.00 0.00 5.40 -
NAPS 1.7141 1.6188 1.6221 1.5945 1.5449 1.5048 1.5529 1.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.75 0.83 0.795 0.79 1.11 0.83 0.95 -
P/RPS 1.37 3.08 2.06 1.53 1.32 2.22 3.00 -12.23%
P/EPS 7.52 31.22 11.14 9.75 20.35 32.10 13.70 -9.50%
EY 13.29 3.20 8.98 10.26 4.91 3.11 7.30 10.49%
DY 0.00 0.00 2.54 2.53 0.00 0.00 5.78 -
P/NAPS 0.42 0.49 0.48 0.49 0.72 0.53 0.60 -5.76%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 24/11/20 26/11/19 28/11/18 20/11/17 21/11/16 27/11/15 -
Price 0.78 0.82 0.78 0.79 1.06 0.82 0.96 -
P/RPS 1.42 3.04 2.02 1.53 1.26 2.19 3.03 -11.85%
P/EPS 7.83 30.84 10.93 9.75 19.43 31.72 13.84 -9.04%
EY 12.78 3.24 9.15 10.26 5.15 3.15 7.23 9.94%
DY 0.00 0.00 2.59 2.53 0.00 0.00 5.72 -
P/NAPS 0.43 0.48 0.47 0.49 0.68 0.52 0.61 -5.65%

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