[BREM] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -33.4%
YoY- -56.02%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 138,636 117,019 114,997 123,987 137,413 133,889 131,672 0.86%
PBT 22,697 47,617 81,651 50,159 66,823 66,639 36,401 -7.56%
Tax -7,804 -17,966 -13,368 -18,376 -14,184 -12,032 -8,117 -0.65%
NP 14,893 29,651 68,283 31,783 52,639 54,607 28,284 -10.12%
-
NP to SH 6,769 17,500 50,873 18,833 42,819 44,438 19,353 -16.04%
-
Tax Rate 34.38% 37.73% 16.37% 36.64% 21.23% 18.06% 22.30% -
Total Cost 123,743 87,368 46,714 92,204 84,774 79,282 103,388 3.03%
-
Net Worth 506,622 501,390 526,249 338,571 225,751 328,200 271,531 10.94%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 18,660 5,036 3,411 9,976 6,680 6,999 -
Div Payout % - 106.63% 9.90% 18.11% 23.30% 15.03% 36.17% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 506,622 501,390 526,249 338,571 225,751 328,200 271,531 10.94%
NOSH 345,472 319,357 339,516 169,285 112,875 164,100 135,765 16.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.74% 25.34% 59.38% 25.63% 38.31% 40.79% 21.48% -
ROE 1.34% 3.49% 9.67% 5.56% 18.97% 13.54% 7.13% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.87 36.64 33.87 73.24 121.74 81.59 96.98 -13.05%
EPS 2.04 5.48 14.98 11.12 37.93 27.08 14.25 -27.65%
DPS 0.00 5.84 1.48 2.02 8.84 4.07 5.16 -
NAPS 1.53 1.57 1.55 2.00 2.00 2.00 2.00 -4.36%
Adjusted Per Share Value based on latest NOSH - 169,285
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.13 33.87 33.29 35.89 39.78 38.76 38.11 0.86%
EPS 1.96 5.07 14.73 5.45 12.39 12.86 5.60 -16.03%
DPS 0.00 5.40 1.46 0.99 2.89 1.93 2.03 -
NAPS 1.4665 1.4513 1.5233 0.98 0.6535 0.95 0.786 10.94%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.795 0.95 1.02 2.00 1.10 1.22 1.23 -
P/RPS 1.90 2.59 3.01 2.73 0.90 1.50 1.27 6.93%
P/EPS 38.89 17.34 6.81 17.98 2.90 4.51 8.63 28.49%
EY 2.57 5.77 14.69 5.56 34.49 22.20 11.59 -22.18%
DY 0.00 6.15 1.45 1.01 8.03 3.34 4.19 -
P/NAPS 0.52 0.61 0.66 1.00 0.55 0.61 0.62 -2.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.825 0.95 1.05 2.04 1.07 1.23 1.34 -
P/RPS 1.97 2.59 3.10 2.79 0.88 1.51 1.38 6.10%
P/EPS 40.36 17.34 7.01 18.34 2.82 4.54 9.40 27.46%
EY 2.48 5.77 14.27 5.45 35.45 22.02 10.64 -21.53%
DY 0.00 6.15 1.41 0.99 8.26 3.31 3.85 -
P/NAPS 0.54 0.61 0.68 1.02 0.54 0.62 0.67 -3.52%

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