[BREM] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 28.29%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 117,019 114,997 123,987 137,413 133,889 131,672 105,788 1.69%
PBT 47,617 81,651 50,159 66,823 66,639 36,401 21,520 14.14%
Tax -17,966 -13,368 -18,376 -14,184 -12,032 -8,117 -4,756 24.78%
NP 29,651 68,283 31,783 52,639 54,607 28,284 16,764 9.96%
-
NP to SH 17,500 50,873 18,833 42,819 44,438 19,353 12,310 6.03%
-
Tax Rate 37.73% 16.37% 36.64% 21.23% 18.06% 22.30% 22.10% -
Total Cost 87,368 46,714 92,204 84,774 79,282 103,388 89,024 -0.31%
-
Net Worth 501,390 526,249 338,571 225,751 328,200 271,531 365,649 5.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 18,660 5,036 3,411 9,976 6,680 6,999 6,168 20.25%
Div Payout % 106.63% 9.90% 18.11% 23.30% 15.03% 36.17% 50.11% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 501,390 526,249 338,571 225,751 328,200 271,531 365,649 5.40%
NOSH 319,357 339,516 169,285 112,875 164,100 135,765 128,749 16.33%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.34% 59.38% 25.63% 38.31% 40.79% 21.48% 15.85% -
ROE 3.49% 9.67% 5.56% 18.97% 13.54% 7.13% 3.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.64 33.87 73.24 121.74 81.59 96.98 82.17 -12.58%
EPS 5.48 14.98 11.12 37.93 27.08 14.25 9.56 -8.85%
DPS 5.84 1.48 2.02 8.84 4.07 5.16 4.79 3.35%
NAPS 1.57 1.55 2.00 2.00 2.00 2.00 2.84 -9.40%
Adjusted Per Share Value based on latest NOSH - 112,875
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.87 33.29 35.89 39.78 38.76 38.11 30.62 1.69%
EPS 5.07 14.73 5.45 12.39 12.86 5.60 3.56 6.06%
DPS 5.40 1.46 0.99 2.89 1.93 2.03 1.79 20.19%
NAPS 1.4513 1.5233 0.98 0.6535 0.95 0.786 1.0584 5.40%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.95 1.02 2.00 1.10 1.22 1.23 1.13 -
P/RPS 2.59 3.01 2.73 0.90 1.50 1.27 1.38 11.05%
P/EPS 17.34 6.81 17.98 2.90 4.51 8.63 11.82 6.59%
EY 5.77 14.69 5.56 34.49 22.20 11.59 8.46 -6.17%
DY 6.15 1.45 1.01 8.03 3.34 4.19 4.24 6.39%
P/NAPS 0.61 0.66 1.00 0.55 0.61 0.62 0.40 7.28%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.95 1.05 2.04 1.07 1.23 1.34 1.18 -
P/RPS 2.59 3.10 2.79 0.88 1.51 1.38 1.44 10.27%
P/EPS 17.34 7.01 18.34 2.82 4.54 9.40 12.34 5.83%
EY 5.77 14.27 5.45 35.45 22.02 10.64 8.10 -5.49%
DY 6.15 1.41 0.99 8.26 3.31 3.85 4.06 7.16%
P/NAPS 0.61 0.68 1.02 0.54 0.62 0.67 0.42 6.41%

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