Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Brooker Group

SET:BROOK-R
Snowflake Description

Undervalued with solid track record and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
BROOK-R
SET
฿2B
Market Cap
  1. Home
  2. TH
  3. Commercial Services
Company description

The Brooker Group Public Company Limited, together with its subsidiaries, engages in business and financial consulting, and investment activities in Thailand and internationally. The last earnings update was 39 days ago. More info.


Add to Portfolio Compare Print
  • Brooker Group has significant price volatility in the past 3 months.
BROOK-R Share Price and Events
7 Day Returns
0%
SET:BROOK-R
-14.4%
Asia Professional Services
3%
TH Market
1 Year Returns
-30%
SET:BROOK-R
-26.8%
Asia Professional Services
-31%
TH Market
BROOK-R Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Brooker Group (BROOK-R) 0% -12.5% -20.5% -30% -60.2% -66.5%
Asia Professional Services -14.4% -29% -35.3% -26.8% -2.7% 30.3%
TH Market 3% -17.8% -28.7% -31% -31.4% -32%
1 Year Return vs Industry and Market
  • BROOK-R underperformed the Professional Services industry which returned -26.8% over the past year.
  • BROOK-R outperformed the Market in Thailand which returned -31% over the past year.
Price Volatility
BROOK-R
Industry
5yr Volatility vs Market

BROOK-R Value

 Is Brooker Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Brooker Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Brooker Group.

SET:BROOK-R Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 8.5%
Perpetual Growth Rate 10-Year TH Government Bond Rate 1.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for SET:BROOK-R
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year TH Govt Bond Rate 1.7%
Equity Risk Premium S&P Global 7.5%
Professional Services Unlevered Beta Simply Wall St/ S&P Global 0.77
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.774 (1 + (1- 20%) (16.76%))
0.918
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.92
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.67% + (0.918 * 7.46%)
8.52%

Discounted Cash Flow Calculation for SET:BROOK-R using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Brooker Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

SET:BROOK-R DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 8.52%)
2020 1,615.32 Est @ 63.39% 1,488.54
2021 2,340.23 Est @ 44.88% 1,987.29
2022 3,087.11 Est @ 31.91% 2,415.78
2023 3,792.25 Est @ 22.84% 2,734.66
2024 4,417.59 Est @ 16.49% 2,935.58
2025 4,949.64 Est @ 12.04% 3,030.98
2026 5,391.74 Est @ 8.93% 3,042.57
2027 5,755.85 Est @ 6.75% 2,993.11
2028 6,056.79 Est @ 5.23% 2,902.40
2029 6,308.80 Est @ 4.16% 2,785.88
Present value of next 10 years cash flows ฿26,316.00
SET:BROOK-R DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ฿6,308.80 × (1 + 1.67%) ÷ (8.52% – 1.67%)
฿93,676.25
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿93,676.25 ÷ (1 + 8.52%)10
฿41,366.21
SET:BROOK-R Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿26,316.00 + ฿41,366.21
฿67,682.21
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿67,682.21 / 5,967.82
฿11.34
SET:BROOK-R Discount to Share Price
Calculation Result
Value per share (THB) From above. ฿11.34
Current discount Discount to share price of ฿0.35
= -1 x (฿0.35 - ฿11.34) / ฿11.34
96.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Brooker Group is available for.
Intrinsic value
>50%
Share price is ฿0.35 vs Future cash flow value of ฿11.34
Current Discount Checks
For Brooker Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Brooker Group's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Brooker Group's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Brooker Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Brooker Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
SET:BROOK-R PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in THB ฿0.13
SET:BROOK Share Price ** SET (2020-04-03) in THB ฿0.35
Asia Professional Services Industry PE Ratio Median Figure of 159 Publicly-Listed Professional Services Companies 14.31x
Thailand Market PE Ratio Median Figure of 581 Publicly-Listed Companies 11.42x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Brooker Group.

SET:BROOK-R PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:BROOK Share Price ÷ EPS (both in THB)

= 0.35 ÷ 0.13

2.68x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Brooker Group is good value based on earnings compared to the Asia Professional Services industry average.
  • Brooker Group is good value based on earnings compared to the Thailand market.
Price based on expected Growth
Does Brooker Group's expected growth come at a high price?
Raw Data
SET:BROOK-R PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 2.68x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Asia Professional Services Industry PEG Ratio Median Figure of 55 Publicly-Listed Professional Services Companies 1.14x
Thailand Market PEG Ratio Median Figure of 181 Publicly-Listed Companies 1.17x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Brooker Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Brooker Group's assets?
Raw Data
SET:BROOK-R PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in THB ฿0.44
SET:BROOK Share Price * SET (2020-04-03) in THB ฿0.35
Asia Professional Services Industry PB Ratio Median Figure of 195 Publicly-Listed Professional Services Companies 1.56x
Thailand Market PB Ratio Median Figure of 759 Publicly-Listed Companies 0.78x
SET:BROOK-R PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:BROOK Share Price ÷ Book Value per Share (both in THB)

= 0.35 ÷ 0.44

0.79x

* Primary Listing of Brooker Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Brooker Group is good value based on assets compared to the Asia Professional Services industry average.
X
Value checks
We assess Brooker Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Professional Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Professional Services industry average (and greater than 0)? (1 check)
  5. Brooker Group has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

BROOK-R Future Performance

 How is Brooker Group expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Brooker Group has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
18.1%
Expected Professional Services industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Brooker Group expected to grow at an attractive rate?
  • Unable to compare Brooker Group's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Brooker Group's earnings growth to the Thailand market average as no estimate data is available.
  • Unable to compare Brooker Group's revenue growth to the Thailand market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
SET:BROOK-R Future Growth Rates Data Sources
Data Point Source Value (per year)
Asia Professional Services Industry Earnings Growth Rate Market Cap Weighted Average 18.1%
Asia Professional Services Industry Revenue Growth Rate Market Cap Weighted Average 10.6%
Thailand Market Earnings Growth Rate Market Cap Weighted Average 8.7%
Thailand Market Revenue Growth Rate Market Cap Weighted Average 6.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
SET:BROOK-R Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
SET:BROOK-R Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-12-31 1,788 989 736
2019-09-30 308 113 -104
2019-06-30 353 72 83
2019-03-31 363 170 -44
2018-12-31 448 340 5
2018-09-30 464 647 145
2018-06-30 657 532 262
2018-03-31 617 230 301
2017-12-31 612 -30 340
2017-09-30 1,061 331 726
2017-06-30 1,082 561 774
2017-03-31 1,207 704 885

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Brooker Group is high growth as no earnings estimate data is available.
  • Unable to determine if Brooker Group is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
SET:BROOK-R Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Brooker Group Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

SET:BROOK-R Past Financials Data
Date (Data in THB Millions) EPS *
2019-12-31 0.13
2019-09-30 -0.02
2019-06-30 0.01
2019-03-31 -0.01
2018-12-31 0.00
2018-09-30 0.03
2018-06-30 0.05
2018-03-31 0.05
2017-12-31 0.06
2017-09-30 0.13
2017-06-30 0.14
2017-03-31 0.16

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Brooker Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether Brooker Group is trading at Brooker Group'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. Brooker Group's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Commercial Services companies here
  3. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Brooker Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Asia market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Asia market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Brooker Group has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

BROOK-R Past Performance

  How has Brooker Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Brooker Group's growth in the last year to its industry (Professional Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Brooker Group's year on year earnings growth rate was negative over the past 5 years, however the most recent earnings are above average.
  • Brooker Group's 1-year earnings growth exceeds its 5-year average (16034.1% vs -25.7%)
  • Brooker Group's earnings growth has exceeded the Asia Professional Services industry average in the past year (16034.1% vs 13.5%).
Earnings and Revenue History
Brooker Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Brooker Group Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

SET:BROOK-R Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 1,787.79 736.48 106.31
2019-09-30 307.51 -104.10 70.55
2019-06-30 352.95 82.77 64.67
2019-03-31 362.56 -43.95 52.72
2018-12-31 448.31 4.56 57.56
2018-09-30 463.62 144.58 56.92
2018-06-30 656.71 261.75 65.03
2018-03-31 617.09 300.73 56.24
2017-12-31 612.38 339.59 56.45
2017-09-30 1,060.94 726.08 68.28
2017-06-30 1,081.89 774.03 73.29
2017-03-31 1,207.47 884.54 74.03
2016-12-31 1,097.71 805.75 46.78
2016-09-30 621.55 361.79 24.90
2016-06-30 301.84 99.94 19.47
2016-03-31 261.50 64.23 26.08
2015-12-31 1,180.68 807.40 55.99
2015-09-30 1,072.32 781.40 58.68
2015-06-30 1,293.88 944.36 56.59
2015-03-31 1,315.44 935.31 55.24
2014-12-31 494.25 255.85 58.07
2014-09-30 676.86 303.92 10.64
2014-06-30 409.41 69.82 3.76
2014-03-31 398.71 -89.39 23.94
2013-12-31 638.01 254.37 66.58
2013-09-30 667.56 327.16 134.38
2013-06-30 828.21 505.78 139.58

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Brooker Group has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Brooker Group used its assets more efficiently than the Asia Professional Services industry average last year based on Return on Assets.
  • Brooker Group has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Brooker Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Professional Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Brooker Group has a total score of 5/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

BROOK-R Health

 How is Brooker Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Brooker Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Brooker Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Brooker Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Brooker Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 6.9x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Brooker Group Company Filings, last reported 3 months ago.

SET:BROOK-R Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 2,573.21 350.00 2,029.01
2019-09-30 1,980.60 500.00 994.23
2019-06-30 2,164.48 500.00 1,136.65
2019-03-31 2,180.61 500.00 1,070.80
2018-12-31 2,189.34 500.00 1,053.09
2018-09-30 2,333.62 500.00 1,166.91
2018-06-30 2,344.56 500.00 1,141.24
2018-03-31 2,495.43 400.00 1,387.66
2017-12-31 2,501.98 100.00 1,738.50
2017-09-30 2,511.92 100.00 1,708.63
2017-06-30 2,412.83 0.00 1,974.22
2017-03-31 2,695.60 0.00 2,399.96
2016-12-31 2,627.53 0.00 2,325.41
2016-09-30 2,200.39 0.00 1,536.07
2016-06-30 2,030.97 0.00 1,632.80
2016-03-31 2,158.59 0.00 1,768.65
2015-12-31 2,030.93 0.00 1,721.86
2015-09-30 2,142.39 0.00 1,711.78
2015-06-30 2,185.03 0.00 2,086.02
2015-03-31 2,079.40 0.00 1,543.53
2014-12-31 1,284.89 0.00 1,055.49
2014-09-30 1,385.44 0.00 1,150.55
2014-06-30 1,155.48 3.92 937.86
2014-03-31 1,097.94 0.00 999.62
2013-12-31 1,027.37 0.00 878.24
2013-09-30 955.53 0.00 972.72
2013-06-30 1,127.20 0.00 1,039.67
  • Brooker Group's level of debt (13.6%) compared to net worth is satisfactory (less than 40%).
  • Unable to establish if Brooker Group's debt level has increased without past 5-year debt data.
  • Debt is well covered by operating cash flow (282.5%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 82.4x coverage).
X
Financial health checks
We assess Brooker Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Brooker Group has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

BROOK-R Dividends

 What is Brooker Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
17.14%
Current annual income from Brooker Group dividends.
If you bought ฿2,000 of Brooker Group shares you are expected to receive ฿343 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Brooker Group's pays a higher dividend yield than the bottom 25% of dividend payers in Thailand (3.29%).
  • Brooker Group's dividend is above the markets top 25% of dividend payers in Thailand (8.66%).
Upcoming dividend payment

Purchase Brooker Group before the 'Ex-dividend' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
SET:BROOK-R Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Asia Professional Services Industry Average Dividend Yield Market Cap Weighted Average of 126 Stocks 1.8%
Thailand Market Average Dividend Yield Market Cap Weighted Average of 572 Stocks 4.6%
Thailand Minimum Threshold Dividend Yield 10th Percentile 2%
Thailand Bottom 25% Dividend Yield 25th Percentile 3.3%
Thailand Top 25% Dividend Yield 75th Percentile 8.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

SET:BROOK-R Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2020-02-25 0.060 16.155
2019-11-13 0.040 9.239
2019-08-05 0.040 8.595
2019-02-22 0.040 8.106
2018-08-09 0.050 9.897
2018-02-19 0.040 6.546
2017-08-08 0.060 7.916
2017-02-20 0.070 8.435
2016-02-25 0.070 9.444
2015-02-23 0.023 2.683
2014-02-26 0.023 3.364
2014-01-15 0.023 4.779
2013-08-09 0.021 4.133
2013-02-20 0.032 4.714
2012-11-12 0.024 4.106
2012-08-09 0.024 6.033
2012-05-14 0.000 0.000
2012-03-01 0.000 0.000
2012-02-17 0.000 0.000
2011-02-24 0.020 10.216
2011-02-23 0.032 11.810
2010-08-10 0.008 4.326
2009-11-12 0.000 0.000
2009-08-11 0.000 0.000
2009-05-13 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Brooker Group's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.6x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Brooker Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 2%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Brooker Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Brooker Group has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

BROOK-R Management

 What is the CEO of Brooker Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Chan Bulakul
COMPENSATION ฿125,000
AGE 71
TENURE AS CEO 16.5 years
CEO Bio

Mr. Chan Bulakul has been the Chief Executive Officer of The Brooker Group Public Company Limited since February 2007. Mr. Bulakul serves as a Professional Investment Banker. Mr. Bulakul's was the pioneer in promoting foreign institutional investors to invest in Thai stocks in the early 70s. With over 25 years of extensive experience in the financial section, Khun Chan is actively involved in fund raising from foreign institutions and restructuring. He specializes in steel, telecom and property sectors and has completed over Baht 100 Billion of restructuring in the past 3 years. He serves as the Chairman and Director of Binswanger Brooker (Thailand) Ltd. He serves as Chairman of M.C.L Co., Ltd., MCL Management Services Ltd., MCL Research Ltd., MCL IT Co., Ltd., Janturus Project Co., Ltd., V.V. Co., Ltd., B.V. Tin Co., Ltd. Prior to joining Brooker Group, he was the Chairman of MCL Group. He serves as the Vice Chairman at The Brooker Group Public Company Limited and served as its Acting Chairman until October 13, 2015. He was Chapter, Seminar and Area Conference Chairman of Young President' Organization, Thailand Chapter and is international member of Chief Executives Organization in USA. He served as Advisor to the Minister of Foreign Affairs and Advisor to the Senate, Ad Hoc Committee for Economic Recovery of Thailand. Mr. Bulakul served as a Director at Golden Land Property Development Public Company Limited since February 25, 2010. He served as a Director of G J Steel Public Company Limited. He served as Director of Nakornthai Strip Mill Public Co., Ltd. and CA Post (Thailand) Co., Ltd. He serves as a Member of Executive Committee of Golden Land Property Development Public Company Limited. He also serves as Director at the Brooker Group Public Company Limited. Mr. Bulakul received his BS from the University of Illinois with a major in Accountancy and has been an international associate of American Institution of Certified Public Accountant since 1971.

CEO Compensation
  • Chan's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Chan's remuneration is lower than average for companies of similar size in Thailand.
Management Team Tenure

Average tenure and age of the Brooker Group management team in years:

13.6
Average Tenure
54
Average Age
  • The average tenure for the Brooker Group management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Chan Bulakul

TITLE
Vice Chairman & CEO
COMPENSATION
฿125K
AGE
71
TENURE
16.5 yrs

Anake Kamolnate

TITLE
President
COMPENSATION
฿125K
AGE
62
TENURE
1.4 yrs

Supanee Phongsuparbchon

TITLE
Manager of Finance & Accounting
AGE
59
TENURE
19.7 yrs

Siriya Boontarig

TITLE
EVP, Head of Operations
AGE
45

Amornsakdi Ketcharoon

TITLE
Senior Vice President of Business and Financial Consultancy
AGE
53
TENURE
13.6 yrs

Suchote Eurcharoon

TITLE
Manager of Information & Communication Technology
AGE
54

Varit Bulakul

TITLE
Executive VP
AGE
28
TENURE
1.4 yrs
Board of Directors Tenure

Average tenure and age of the Brooker Group board of directors in years:

11.9
Average Tenure
63
Average Age
  • The average tenure for the Brooker Group board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Narongchai Akrasanee

TITLE
Independent Chairman
COMPENSATION
฿305K
AGE
74
TENURE
4.5 yrs

Chan Bulakul

TITLE
Vice Chairman & CEO
COMPENSATION
฿125K
AGE
71
TENURE
16.5 yrs

Anake Kamolnate

TITLE
President
COMPENSATION
฿125K
AGE
62
TENURE
12.8 yrs

Peter Weldon

TITLE
Independent Director
COMPENSATION
฿123K
AGE
82
TENURE
17.2 yrs

Punnee Worawuthichongsathit

TITLE
Independent Director
COMPENSATION
฿155K
AGE
67
TENURE
15.7 yrs

Robert McMillen

TITLE
Director
AGE
64
TENURE
15.6 yrs

Kirin Narula

TITLE
Authorized Director
COMPENSATION
฿75K
AGE
56
TENURE
11 yrs

Phongchai Sethiwan

TITLE
Authorized Director
COMPENSATION
฿75K
AGE
60
TENURE
10.4 yrs

Varut Bulakul

TITLE
Director
COMPENSATION
฿100K
AGE
35
TENURE
7.9 yrs

Sompong Phaoenchoke

TITLE
Independent Director
COMPENSATION
฿123K
AGE
58
TENURE
6.7 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (฿) Value (฿)
X
Management checks
We assess Brooker Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Brooker Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

BROOK-R News

Simply Wall St News

BROOK-R Company Info

Description

The Brooker Group Public Company Limited, together with its subsidiaries, engages in business and financial consulting, and investment activities in Thailand and internationally. The company provides investment banking and financial consulting services, such as mergers and acquisitions, loan refinancing, rehabilitation, and other capital raising on equity and debt securities; planning and negotiations services; and company valuation and advisory services on investments and joint ventures to multinational companies. It also offers capital for growing companies and leveraged buy-outs; and research services, including industrial market research, B2B market survey, customer satisfaction research, industry and trade surveys, market feasibility study, acquisition research, customized market intelligence/in-depth research, and product and service concept/development test. In addition, the company provides real estate consultancy services comprising specialized services in industrial and commercial real estate properties; transaction, advisory, location consulting, asset recovery, and special property services; and disposition and acquisition, and property management services. Further, it offers feasibility study, business plan and strategy, company structure and financing, management consultancy, and financial restructuring services for SME firms; and capital management services. Additionally, the company provides fund management services for foreign investors. The Brooker Group Public Company Limited was incorporated in 1994 and is headquartered in Bangkok, Thailand.

Details
Name: The Brooker Group Public Company Limited
BROOK-R
Exchange: SET
Founded: 1994
฿2,088,735,315
5,967,815,186
Website: http://www.brookergroup.com
Address: The Brooker Group Public Company Limited
The Trendy Building,
26th Floor,
Bangkok,
10110,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET BROOK Ordinary Shares The Stock Exchange of Thailand TH THB 17. Sep 2001
SET BROOK-R THB0.50(NVDR) The Stock Exchange of Thailand TH THB 17. Sep 2001
Number of employees
Current staff
Staff numbers
0
Brooker Group employees.
Industry
Research and Consulting Services
Commercial Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/04 15:09
End of day share price update: 2020/04/03 00:00
Last earnings filing: 2020/02/25
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.