[BREM] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 47,195 60,368 9,551 31,723 56,287 65,054 28,143 8.99% YoY % -21.82% 532.06% -69.89% -43.64% -13.48% 131.16% - Horiz. % 167.70% 214.50% 33.94% 112.72% 200.00% 231.16% 100.00%
PBT 12,265 21,516 -8,526 9,190 -7,204 2,139 4,345 18.87% YoY % -43.00% 352.36% -192.77% 227.57% -436.79% -50.77% - Horiz. % 282.28% 495.19% -196.23% 211.51% -165.80% 49.23% 100.00%
Tax -2,546 -6,165 -1,638 -2,778 -2,922 -1,222 -1,429 10.10% YoY % 58.70% -276.37% 41.04% 4.93% -139.12% 14.49% - Horiz. % 178.17% 431.42% 114.63% 194.40% 204.48% 85.51% 100.00%
NP 9,719 15,351 -10,164 6,412 -10,126 917 2,916 22.21% YoY % -36.69% 251.03% -258.52% 163.32% -1,204.25% -68.55% - Horiz. % 333.30% 526.44% -348.56% 219.89% -347.26% 31.45% 100.00%
NP to SH 7,117 12,929 -9,202 4,886 -2,635 -1,199 816 43.45% YoY % -44.95% 240.50% -288.33% 285.43% -119.77% -246.94% - Horiz. % 872.18% 1,584.44% -1,127.70% 598.77% -322.92% -146.94% 100.00%
Tax Rate 20.76 % 28.65 % - % 30.23 % - % 57.13 % 32.89 % -7.38% YoY % -27.54% 0.00% 0.00% 0.00% 0.00% 73.70% - Horiz. % 63.12% 87.11% 0.00% 91.91% 0.00% 173.70% 100.00%
Total Cost 37,476 45,017 19,715 25,311 66,413 64,137 25,227 6.82% YoY % -16.75% 128.34% -22.11% -61.89% 3.55% 154.24% - Horiz. % 148.56% 178.45% 78.15% 100.33% 263.26% 254.24% 100.00%
Net Worth 605,323 582,294 563,385 550,927 550,936 506,622 424,319 6.10% YoY % 3.95% 3.36% 2.26% -0.00% 8.75% 19.40% - Horiz. % 142.66% 137.23% 132.77% 129.84% 129.84% 119.40% 100.00%
Dividend 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 605,323 582,294 563,385 550,927 550,936 506,622 424,319 6.10% YoY % 3.95% 3.36% 2.26% -0.00% 8.75% 19.40% - Horiz. % 142.66% 137.23% 132.77% 129.84% 129.84% 119.40% 100.00%
NOSH 328,980 328,980 333,364 342,191 344,335 331,126 271,999 3.22% YoY % 0.00% -1.32% -2.58% -0.62% 3.99% 21.74% - Horiz. % 120.95% 120.95% 122.56% 125.81% 126.59% 121.74% 100.00%
Ratio Analysis 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.59 % 25.43 % -106.42 % 20.21 % -17.99 % 1.41 % 10.36 % 12.12% YoY % -19.03% 123.90% -626.57% 212.34% -1,375.89% -86.39% - Horiz. % 198.75% 245.46% -1,027.22% 195.08% -173.65% 13.61% 100.00%
ROE 1.18 % 2.22 % -1.63 % 0.89 % -0.48 % -0.24 % 0.19 % 35.56% YoY % -46.85% 236.20% -283.15% 285.42% -100.00% -226.32% - Horiz. % 621.05% 1,168.42% -857.89% 468.42% -252.63% -126.32% 100.00%
Per Share 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.35 18.35 2.87 9.27 16.35 19.65 10.35 5.59% YoY % -21.80% 539.37% -69.04% -43.30% -16.79% 89.86% - Horiz. % 138.65% 177.29% 27.73% 89.57% 157.97% 189.86% 100.00%
EPS 2.20 3.90 -2.80 1.40 -0.80 -0.40 0.30 39.36% YoY % -43.59% 239.29% -300.00% 275.00% -100.00% -233.33% - Horiz. % 733.33% 1,300.00% -933.33% 466.67% -266.67% -133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8400 1.7700 1.6900 1.6100 1.6000 1.5300 1.5600 2.79% YoY % 3.95% 4.73% 4.97% 0.62% 4.58% -1.92% - Horiz. % 117.95% 113.46% 108.33% 103.21% 102.56% 98.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 345,472 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.66 17.47 2.76 9.18 16.29 18.83 8.15 8.98% YoY % -21.81% 532.97% -69.93% -43.65% -13.49% 131.04% - Horiz. % 167.61% 214.36% 33.87% 112.64% 199.88% 231.04% 100.00%
EPS 2.06 3.74 -2.66 1.41 -0.76 -0.35 0.24 43.07% YoY % -44.92% 240.60% -288.65% 285.53% -117.14% -245.83% - Horiz. % 858.33% 1,558.33% -1,108.33% 587.50% -316.67% -145.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7522 1.6855 1.6308 1.5947 1.5947 1.4665 1.2282 6.10% YoY % 3.96% 3.35% 2.26% 0.00% 8.74% 19.40% - Horiz. % 142.66% 137.23% 132.78% 129.84% 129.84% 119.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.1800 0.7950 0.5550 0.7650 0.8750 0.8750 0.9150 -
P/RPS 8.23 4.33 19.37 8.25 5.35 4.45 8.84 -1.18% YoY % 90.07% -77.65% 134.79% 54.21% 20.22% -49.66% - Horiz. % 93.10% 48.98% 219.12% 93.33% 60.52% 50.34% 100.00%
P/EPS 54.54 20.23 -20.11 53.58 -114.34 -241.65 305.00 -24.93% YoY % 169.60% 200.60% -137.53% 146.86% 52.68% -179.23% - Horiz. % 17.88% 6.63% -6.59% 17.57% -37.49% -79.23% 100.00%
EY 1.83 4.94 -4.97 1.87 -0.87 -0.41 0.33 33.02% YoY % -62.96% 199.40% -365.78% 314.94% -112.20% -224.24% - Horiz. % 554.55% 1,496.97% -1,506.06% 566.67% -263.64% -124.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.64 0.45 0.33 0.48 0.55 0.57 0.59 1.36% YoY % 42.22% 36.36% -31.25% -12.73% -3.51% -3.39% - Horiz. % 108.47% 76.27% 55.93% 81.36% 93.22% 96.61% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 - 24/06/20 30/05/19 24/05/18 24/05/17 23/05/16 -
Price 1.1900 0.0000 0.7200 0.7300 0.8450 0.9350 0.8900 -
P/RPS 8.30 0.00 25.13 7.87 5.17 4.76 8.60 -0.59% YoY % 0.00% 0.00% 219.31% 52.22% 8.61% -44.65% - Horiz. % 96.51% 0.00% 292.21% 91.51% 60.12% 55.35% 100.00%
P/EPS 55.01 0.00 -26.08 51.13 -110.42 -258.22 296.67 -24.48% YoY % 0.00% 0.00% -151.01% 146.31% 57.24% -187.04% - Horiz. % 18.54% 0.00% -8.79% 17.23% -37.22% -87.04% 100.00%
EY 1.82 0.00 -3.83 1.96 -0.91 -0.39 0.34 32.24% YoY % 0.00% 0.00% -295.41% 315.38% -133.33% -214.71% - Horiz. % 535.29% 0.00% -1,126.47% 576.47% -267.65% -114.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.65 0.00 0.43 0.45 0.53 0.61 0.57 2.21% YoY % 0.00% 0.00% -4.44% -15.09% -13.11% 7.02% - Horiz. % 114.04% 0.00% 75.44% 78.95% 92.98% 107.02% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BREM HOLDING -4Q2022.pdf 
