[BRIGHT] QoQ Annualized Quarter Result on 28-Feb-2010 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -12.03%
YoY- 24.28%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 35,756 44,064 44,465 44,196 44,448 48,490 48,098 -17.92%
PBT 2,248 1,562 2,274 2,746 3,164 2,294 1,789 16.42%
Tax -460 -409 -396 -494 -604 -464 -440 3.00%
NP 1,788 1,153 1,878 2,252 2,560 1,830 1,349 20.64%
-
NP to SH 1,788 1,153 1,878 2,252 2,560 1,830 1,349 20.64%
-
Tax Rate 20.46% 26.18% 17.41% 17.99% 19.09% 20.23% 24.59% -
Total Cost 33,968 42,911 42,586 41,944 41,888 46,660 46,749 -19.16%
-
Net Worth 20,397 19,939 19,449 19,055 18,594 18,170 17,299 11.59%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 20,397 19,939 19,449 19,055 18,594 18,170 17,299 11.59%
NOSH 43,398 43,345 43,220 43,307 43,243 43,262 43,247 0.23%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 5.00% 2.62% 4.23% 5.10% 5.76% 3.77% 2.81% -
ROE 8.77% 5.78% 9.66% 11.82% 13.77% 10.07% 7.80% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 82.39 101.66 102.88 102.05 102.79 112.08 111.22 -18.11%
EPS 4.12 2.66 4.35 5.20 5.92 4.23 3.12 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.44 0.43 0.42 0.40 11.33%
Adjusted Per Share Value based on latest NOSH - 43,392
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 17.41 21.46 21.66 21.52 21.65 23.62 23.42 -17.92%
EPS 0.87 0.56 0.91 1.10 1.25 0.89 0.66 20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0971 0.0947 0.0928 0.0906 0.0885 0.0843 11.52%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.30 0.29 0.29 0.36 0.26 0.35 0.25 -
P/RPS 0.36 0.29 0.28 0.35 0.25 0.31 0.22 38.82%
P/EPS 7.28 10.90 6.67 6.92 4.39 8.27 8.01 -6.16%
EY 13.73 9.17 14.99 14.44 22.77 12.09 12.48 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.64 0.82 0.60 0.83 0.63 1.05%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 28/07/10 29/04/10 27/01/10 30/10/09 30/07/09 -
Price 0.29 0.33 0.32 0.34 0.41 0.24 0.20 -
P/RPS 0.35 0.32 0.31 0.33 0.40 0.21 0.18 55.72%
P/EPS 7.04 12.41 7.36 6.54 6.93 5.67 6.41 6.44%
EY 14.21 8.06 13.58 15.29 14.44 17.63 15.60 -6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.71 0.77 0.95 0.57 0.50 15.40%

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