[BREM] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
16-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 83.94%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 175,547 124,973 104,080 144,103 114,424 146,903 131,941 4.86%
PBT 20,491 42,486 77,497 61,264 48,356 57,149 61,746 -16.77%
Tax -7,597 -15,924 -15,235 -15,747 -15,268 -12,646 -9,735 -4.04%
NP 12,894 26,562 62,262 45,517 33,088 44,503 52,011 -20.72%
-
NP to SH 4,754 16,139 42,473 34,641 21,792 34,141 43,328 -30.78%
-
Tax Rate 37.07% 37.48% 19.66% 25.70% 31.57% 22.13% 15.77% -
Total Cost 162,653 98,411 41,818 98,586 81,336 102,400 79,930 12.55%
-
Net Worth 506,622 424,319 478,939 335,777 313,860 450,601 400,830 3.97%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 18,660 5,036 3,411 9,976 6,680 -
Div Payout % - - 43.93% 14.54% 15.65% 29.22% 15.42% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 506,622 424,319 478,939 335,777 313,860 450,601 400,830 3.97%
NOSH 331,126 271,999 311,000 167,888 113,717 166,273 133,610 16.31%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.35% 21.25% 59.82% 31.59% 28.92% 30.29% 39.42% -
ROE 0.94% 3.80% 8.87% 10.32% 6.94% 7.58% 10.81% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 53.02 45.95 33.47 85.83 100.62 88.35 98.75 -9.83%
EPS 1.44 5.93 13.66 20.63 19.16 20.53 32.43 -40.46%
DPS 0.00 0.00 6.00 3.00 3.00 6.00 5.00 -
NAPS 1.53 1.56 1.54 2.00 2.76 2.71 3.00 -10.60%
Adjusted Per Share Value based on latest NOSH - 167,888
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.81 36.17 30.13 41.71 33.12 42.52 38.19 4.86%
EPS 1.38 4.67 12.29 10.03 6.31 9.88 12.54 -30.75%
DPS 0.00 0.00 5.40 1.46 0.99 2.89 1.93 -
NAPS 1.4665 1.2282 1.3863 0.9719 0.9085 1.3043 1.1602 3.97%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.875 0.915 1.03 1.87 1.12 1.22 1.30 -
P/RPS 1.65 1.99 3.08 2.18 1.11 1.38 1.32 3.78%
P/EPS 60.95 15.42 7.54 9.06 5.84 5.94 4.01 57.32%
EY 1.64 6.48 13.26 11.03 17.11 16.83 24.95 -36.44%
DY 0.00 0.00 5.83 1.60 2.68 4.92 3.85 -
P/NAPS 0.57 0.59 0.67 0.94 0.41 0.45 0.43 4.80%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 23/05/16 28/05/15 16/06/14 31/05/13 30/05/12 30/05/11 -
Price 0.935 0.89 1.01 2.05 1.23 1.20 1.56 -
P/RPS 1.76 1.94 3.02 2.39 1.22 1.36 1.58 1.81%
P/EPS 65.12 15.00 7.40 9.94 6.42 5.84 4.81 54.32%
EY 1.54 6.67 13.52 10.07 15.58 17.11 20.79 -35.16%
DY 0.00 0.00 5.94 1.46 2.44 5.00 3.21 -
P/NAPS 0.61 0.57 0.66 1.03 0.45 0.44 0.52 2.69%

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