[BREM] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -26.58%
YoY- 5.47%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 182,464 338,676 145,572 180,616 116,336 142,692 126,816 6.24%
PBT 38,180 49,096 28,808 79,008 59,884 51,648 42,892 -1.92%
Tax -14,104 -14,220 -10,184 -32,360 -5,012 -17,832 -11,164 3.97%
NP 24,076 34,876 18,624 46,648 54,872 33,816 31,728 -4.49%
-
NP to SH 19,872 18,640 10,460 31,184 29,568 23,004 22,816 -2.27%
-
Tax Rate 36.94% 28.96% 35.35% 40.96% 8.37% 34.53% 26.03% -
Total Cost 158,388 303,800 126,948 133,968 61,464 108,876 95,088 8.87%
-
Net Worth 550,875 530,294 509,924 506,739 488,880 466,845 499,532 1.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 550,875 530,294 509,924 506,739 488,880 466,845 499,532 1.64%
NOSH 345,472 345,472 326,874 324,833 167,999 169,147 172,848 12.22%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.19% 10.30% 12.79% 25.83% 47.17% 23.70% 25.02% -
ROE 3.61% 3.52% 2.05% 6.15% 6.05% 4.93% 4.57% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 53.00 98.35 44.53 55.60 69.25 84.36 73.37 -5.27%
EPS 5.60 5.60 3.20 9.60 17.60 13.60 13.20 -13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.56 1.56 2.91 2.76 2.89 -9.38%
Adjusted Per Share Value based on latest NOSH - 324,833
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.82 98.03 42.14 52.28 33.67 41.30 36.71 6.24%
EPS 5.75 5.40 3.03 9.03 8.56 6.66 6.60 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5946 1.535 1.476 1.4668 1.4151 1.3513 1.4459 1.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.84 0.96 0.84 1.01 2.07 1.18 1.19 -
P/RPS 1.59 0.98 1.89 1.82 2.99 1.40 1.62 -0.31%
P/EPS 14.55 17.73 26.25 10.52 11.76 8.68 9.02 8.29%
EY 6.87 5.64 3.81 9.50 8.50 11.53 11.09 -7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.54 0.65 0.71 0.43 0.41 4.36%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 29/08/16 27/08/15 29/08/14 29/08/13 29/08/12 -
Price 0.83 0.94 0.85 0.885 2.52 1.15 1.19 -
P/RPS 1.57 0.96 1.91 1.59 3.64 1.36 1.62 -0.52%
P/EPS 14.38 17.37 26.56 9.22 14.32 8.46 9.02 8.07%
EY 6.95 5.76 3.76 10.85 6.98 11.83 11.09 -7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.54 0.57 0.87 0.42 0.41 4.03%

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