[BREM] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -49.11%
YoY- -36.17%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 124,973 104,080 144,103 114,424 146,903 131,941 106,837 2.64%
PBT 42,486 77,497 61,264 48,356 57,149 61,746 22,095 11.50%
Tax -15,924 -15,235 -15,747 -15,268 -12,646 -9,735 -4,815 22.03%
NP 26,562 62,262 45,517 33,088 44,503 52,011 17,280 7.42%
-
NP to SH 16,139 42,473 34,641 21,792 34,141 43,328 11,746 5.43%
-
Tax Rate 37.48% 19.66% 25.70% 31.57% 22.13% 15.77% 21.79% -
Total Cost 98,411 41,818 98,586 81,336 102,400 79,930 89,557 1.58%
-
Net Worth 424,319 478,939 335,777 313,860 450,601 400,830 279,999 7.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 18,660 5,036 3,411 9,976 6,680 6,999 -
Div Payout % - 43.93% 14.54% 15.65% 29.22% 15.42% 59.59% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 424,319 478,939 335,777 313,860 450,601 400,830 279,999 7.16%
NOSH 271,999 311,000 167,888 113,717 166,273 133,610 139,999 11.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.25% 59.82% 31.59% 28.92% 30.29% 39.42% 16.17% -
ROE 3.80% 8.87% 10.32% 6.94% 7.58% 10.81% 4.20% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.95 33.47 85.83 100.62 88.35 98.75 76.31 -8.09%
EPS 5.93 13.66 20.63 19.16 20.53 32.43 8.39 -5.61%
DPS 0.00 6.00 3.00 3.00 6.00 5.00 5.00 -
NAPS 1.56 1.54 2.00 2.76 2.71 3.00 2.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 113,717
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.17 30.13 41.71 33.12 42.52 38.19 30.92 2.64%
EPS 4.67 12.29 10.03 6.31 9.88 12.54 3.40 5.42%
DPS 0.00 5.40 1.46 0.99 2.89 1.93 2.03 -
NAPS 1.2282 1.3863 0.9719 0.9085 1.3043 1.1602 0.8105 7.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.915 1.03 1.87 1.12 1.22 1.30 1.16 -
P/RPS 1.99 3.08 2.18 1.11 1.38 1.32 1.52 4.58%
P/EPS 15.42 7.54 9.06 5.84 5.94 4.01 13.83 1.82%
EY 6.48 13.26 11.03 17.11 16.83 24.95 7.23 -1.80%
DY 0.00 5.83 1.60 2.68 4.92 3.85 4.31 -
P/NAPS 0.59 0.67 0.94 0.41 0.45 0.43 0.58 0.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 16/06/14 31/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.89 1.01 2.05 1.23 1.20 1.56 1.12 -
P/RPS 1.94 3.02 2.39 1.22 1.36 1.58 1.47 4.72%
P/EPS 15.00 7.40 9.94 6.42 5.84 4.81 13.35 1.95%
EY 6.67 13.52 10.07 15.58 17.11 20.79 7.49 -1.91%
DY 0.00 5.94 1.46 2.44 5.00 3.21 4.46 -
P/NAPS 0.57 0.66 1.03 0.45 0.44 0.52 0.56 0.29%

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