[BREM] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -20.21%
YoY- 412.66%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 162,293 93,774 162,067 146,332 303,544 138,636 117,019 5.59%
PBT 36,436 27,247 65,886 14,385 94,982 22,697 47,617 -4.35%
Tax -11,456 -13,880 -20,928 -11,887 -13,840 -7,804 -17,966 -7.21%
NP 24,980 13,367 44,958 2,498 81,142 14,893 29,651 -2.81%
-
NP to SH 26,161 5,103 35,324 6,662 42,332 6,769 17,500 6.92%
-
Tax Rate 31.44% 50.94% 31.76% 82.63% 14.57% 34.38% 37.73% -
Total Cost 137,313 80,407 117,109 143,834 222,402 123,743 87,368 7.81%
-
Net Worth 595,453 569,135 570,581 547,225 557,822 506,622 501,390 2.90%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 68 13,769 - - 18,660 -
Div Payout % - - 0.19% 206.68% - - 106.63% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 595,453 569,135 570,581 547,225 557,822 506,622 501,390 2.90%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 319,357 1.31%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.39% 14.25% 27.74% 1.71% 26.73% 10.74% 25.34% -
ROE 4.39% 0.90% 6.19% 1.22% 7.59% 1.34% 3.49% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 49.33 28.50 48.29 42.52 88.15 41.87 36.64 5.07%
EPS 7.95 1.55 10.52 1.94 12.29 2.04 5.48 6.39%
DPS 0.00 0.00 0.02 4.00 0.00 0.00 5.84 -
NAPS 1.81 1.73 1.70 1.59 1.62 1.53 1.57 2.39%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 46.98 27.14 46.91 42.36 87.86 40.13 33.87 5.59%
EPS 7.57 1.48 10.22 1.93 12.25 1.96 5.07 6.90%
DPS 0.00 0.00 0.02 3.99 0.00 0.00 5.40 -
NAPS 1.7236 1.6474 1.6516 1.584 1.6147 1.4665 1.4513 2.90%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.15 0.86 0.78 0.75 1.09 0.795 0.95 -
P/RPS 2.33 3.02 1.62 1.76 1.24 1.90 2.59 -1.74%
P/EPS 14.46 55.44 7.41 38.75 8.87 38.89 17.34 -2.97%
EY 6.91 1.80 13.49 2.58 11.28 2.57 5.77 3.04%
DY 0.00 0.00 0.03 5.33 0.00 0.00 6.15 -
P/NAPS 0.64 0.50 0.46 0.47 0.67 0.52 0.61 0.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 26/02/20 22/02/19 27/02/18 20/02/17 25/02/16 -
Price 1.17 0.81 0.765 0.755 0.905 0.825 0.95 -
P/RPS 2.37 2.84 1.58 1.78 1.03 1.97 2.59 -1.46%
P/EPS 14.71 52.22 7.27 39.00 7.36 40.36 17.34 -2.70%
EY 6.80 1.92 13.76 2.56 13.58 2.48 5.77 2.77%
DY 0.00 0.00 0.03 5.30 0.00 0.00 6.15 -
P/NAPS 0.65 0.47 0.45 0.47 0.56 0.54 0.61 1.06%

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