[BREM] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -25.7%
YoY- -65.6%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 146,332 303,544 138,636 117,019 114,997 123,987 137,413 1.05%
PBT 14,385 94,982 22,697 47,617 81,651 50,159 66,823 -22.57%
Tax -11,887 -13,840 -7,804 -17,966 -13,368 -18,376 -14,184 -2.90%
NP 2,498 81,142 14,893 29,651 68,283 31,783 52,639 -39.81%
-
NP to SH 6,662 42,332 6,769 17,500 50,873 18,833 42,819 -26.65%
-
Tax Rate 82.63% 14.57% 34.38% 37.73% 16.37% 36.64% 21.23% -
Total Cost 143,834 222,402 123,743 87,368 46,714 92,204 84,774 9.20%
-
Net Worth 547,225 557,822 506,622 501,390 526,249 338,571 225,751 15.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,769 - - 18,660 5,036 3,411 9,976 5.51%
Div Payout % 206.68% - - 106.63% 9.90% 18.11% 23.30% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 547,225 557,822 506,622 501,390 526,249 338,571 225,751 15.89%
NOSH 345,472 345,472 345,472 319,357 339,516 169,285 112,875 20.48%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.71% 26.73% 10.74% 25.34% 59.38% 25.63% 38.31% -
ROE 1.22% 7.59% 1.34% 3.49% 9.67% 5.56% 18.97% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 42.52 88.15 41.87 36.64 33.87 73.24 121.74 -16.07%
EPS 1.94 12.29 2.04 5.48 14.98 11.12 37.93 -39.06%
DPS 4.00 0.00 0.00 5.84 1.48 2.02 8.84 -12.37%
NAPS 1.59 1.62 1.53 1.57 1.55 2.00 2.00 -3.74%
Adjusted Per Share Value based on latest NOSH - 319,357
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 42.36 87.86 40.13 33.87 33.29 35.89 39.78 1.05%
EPS 1.93 12.25 1.96 5.07 14.73 5.45 12.39 -26.63%
DPS 3.99 0.00 0.00 5.40 1.46 0.99 2.89 5.52%
NAPS 1.584 1.6147 1.4665 1.4513 1.5233 0.98 0.6535 15.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.75 1.09 0.795 0.95 1.02 2.00 1.10 -
P/RPS 1.76 1.24 1.90 2.59 3.01 2.73 0.90 11.82%
P/EPS 38.75 8.87 38.89 17.34 6.81 17.98 2.90 54.01%
EY 2.58 11.28 2.57 5.77 14.69 5.56 34.49 -35.07%
DY 5.33 0.00 0.00 6.15 1.45 1.01 8.03 -6.59%
P/NAPS 0.47 0.67 0.52 0.61 0.66 1.00 0.55 -2.58%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 20/02/17 25/02/16 10/02/15 27/02/14 28/02/13 -
Price 0.755 0.905 0.825 0.95 1.05 2.04 1.07 -
P/RPS 1.78 1.03 1.97 2.59 3.10 2.79 0.88 12.45%
P/EPS 39.00 7.36 40.36 17.34 7.01 18.34 2.82 54.89%
EY 2.56 13.58 2.48 5.77 14.27 5.45 35.45 -35.45%
DY 5.30 0.00 0.00 6.15 1.41 0.99 8.26 -7.12%
P/NAPS 0.47 0.56 0.54 0.61 0.68 1.02 0.54 -2.28%

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