[BREM] YoY TTM Result on 31-Mar-2016 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -7.78%
YoY- -62.0%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 121,768 294,777 175,547 124,973 104,080 144,103 114,424 1.04%
PBT 30,779 85,810 20,491 42,486 77,497 61,264 48,356 -7.24%
Tax -11,743 -13,782 -7,597 -15,924 -15,235 -15,747 -15,268 -4.27%
NP 19,036 72,028 12,894 26,562 62,262 45,517 33,088 -8.79%
-
NP to SH 14,183 41,004 4,754 16,139 42,473 34,641 21,792 -6.90%
-
Tax Rate 38.15% 16.06% 37.07% 37.48% 19.66% 25.70% 31.57% -
Total Cost 102,732 222,749 162,653 98,411 41,818 98,586 81,336 3.96%
-
Net Worth 550,927 550,936 506,622 424,319 478,939 335,777 313,860 9.82%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 13,769 - - - 18,660 5,036 3,411 26.17%
Div Payout % 97.08% - - - 43.93% 14.54% 15.65% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 550,927 550,936 506,622 424,319 478,939 335,777 313,860 9.82%
NOSH 345,472 345,472 331,126 271,999 311,000 167,888 113,717 20.33%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.63% 24.43% 7.35% 21.25% 59.82% 31.59% 28.92% -
ROE 2.57% 7.44% 0.94% 3.80% 8.87% 10.32% 6.94% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 35.58 85.61 53.02 45.95 33.47 85.83 100.62 -15.90%
EPS 4.14 11.91 1.44 5.93 13.66 20.63 19.16 -22.52%
DPS 4.00 0.00 0.00 0.00 6.00 3.00 3.00 4.90%
NAPS 1.61 1.60 1.53 1.56 1.54 2.00 2.76 -8.58%
Adjusted Per Share Value based on latest NOSH - 271,999
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 35.25 85.33 50.81 36.17 30.13 41.71 33.12 1.04%
EPS 4.11 11.87 1.38 4.67 12.29 10.03 6.31 -6.89%
DPS 3.99 0.00 0.00 0.00 5.40 1.46 0.99 26.13%
NAPS 1.5947 1.5947 1.4665 1.2282 1.3863 0.9719 0.9085 9.82%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.765 0.875 0.875 0.915 1.03 1.87 1.12 -
P/RPS 2.15 1.02 1.65 1.99 3.08 2.18 1.11 11.64%
P/EPS 18.46 7.35 60.95 15.42 7.54 9.06 5.84 21.13%
EY 5.42 13.61 1.64 6.48 13.26 11.03 17.11 -17.42%
DY 5.23 0.00 0.00 0.00 5.83 1.60 2.68 11.78%
P/NAPS 0.48 0.55 0.57 0.59 0.67 0.94 0.41 2.66%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 24/05/18 24/05/17 23/05/16 28/05/15 16/06/14 31/05/13 -
Price 0.73 0.845 0.935 0.89 1.01 2.05 1.23 -
P/RPS 2.05 0.99 1.76 1.94 3.02 2.39 1.22 9.03%
P/EPS 17.61 7.10 65.12 15.00 7.40 9.94 6.42 18.30%
EY 5.68 14.09 1.54 6.67 13.52 10.07 15.58 -15.47%
DY 5.48 0.00 0.00 0.00 5.94 1.46 2.44 14.42%
P/NAPS 0.45 0.53 0.61 0.57 0.66 1.03 0.45 0.00%

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