[BREM] QoQ Quarter 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- 48.76%
YoY- 302.2%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 21,977 32,830 29,084 31,106 20,765 56,559 35,673 -27.53%
PBT 16,066 36,984 14,971 13,630 13,362 21,360 12,912 15.63%
Tax -3,539 -6,972 -1,253 -1,604 -3,895 -5,790 -4,458 -14.22%
NP 12,527 30,012 13,718 12,026 9,467 15,570 8,454 29.88%
-
NP to SH 10,525 22,379 7,392 10,577 7,110 11,203 5,751 49.45%
-
Tax Rate 22.03% 18.85% 8.37% 11.77% 29.15% 27.11% 34.53% -
Total Cost 9,450 2,818 15,366 19,080 11,298 40,989 27,219 -50.50%
-
Net Worth 526,249 511,519 488,880 473,446 474,000 334,743 466,845 8.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 5,036 - - - -
Div Payout % - - - 47.62% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 526,249 511,519 488,880 473,446 474,000 334,743 466,845 8.28%
NOSH 339,516 168,263 167,999 167,888 169,285 167,371 169,147 58.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 57.00% 91.42% 47.17% 38.66% 45.59% 27.53% 23.70% -
ROE 2.00% 4.38% 1.51% 2.23% 1.50% 3.35% 1.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.47 19.51 17.31 18.53 12.27 33.79 21.09 -54.41%
EPS 3.10 13.30 4.40 6.30 4.20 6.70 3.40 -5.95%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.55 3.04 2.91 2.82 2.80 2.00 2.76 -31.85%
Adjusted Per Share Value based on latest NOSH - 167,888
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.36 9.50 8.42 9.00 6.01 16.37 10.33 -27.56%
EPS 3.05 6.48 2.14 3.06 2.06 3.24 1.66 49.84%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 1.5233 1.4806 1.4151 1.3704 1.372 0.9689 1.3513 8.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 2.63 2.07 1.87 2.00 1.22 1.18 -
P/RPS 15.76 13.48 11.96 10.09 16.30 3.61 5.60 98.95%
P/EPS 32.90 19.77 47.05 29.68 47.62 18.23 34.71 -3.49%
EY 3.04 5.06 2.13 3.37 2.10 5.49 2.88 3.66%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.66 0.87 0.71 0.66 0.71 0.61 0.43 32.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 24/11/14 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 -
Price 1.05 2.42 2.52 2.05 2.04 1.22 1.15 -
P/RPS 16.22 12.40 14.56 11.06 16.63 3.61 5.45 106.49%
P/EPS 33.87 18.20 57.27 32.54 48.57 18.23 33.82 0.09%
EY 2.95 5.50 1.75 3.07 2.06 5.49 2.96 -0.22%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.87 0.73 0.73 0.61 0.42 37.76%

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