[BRIGHT] QoQ Annualized Quarter Result on 28-Feb-2011 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 94.63%
YoY- 54.53%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 54,976 49,477 47,712 40,784 35,756 44,064 44,465 15.18%
PBT 3,408 3,191 3,893 3,996 2,248 1,562 2,274 30.92%
Tax -756 -491 -548 -516 -460 -409 -396 53.83%
NP 2,652 2,700 3,345 3,480 1,788 1,153 1,878 25.84%
-
NP to SH 2,652 2,700 3,345 3,480 1,788 1,153 1,878 25.84%
-
Tax Rate 22.18% 15.39% 14.08% 12.91% 20.46% 26.18% 17.41% -
Total Cost 52,324 46,777 44,366 37,304 33,968 42,911 42,586 14.70%
-
Net Worth 23,833 22,940 22,494 21,641 20,397 19,939 19,449 14.49%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 23,833 22,940 22,494 21,641 20,397 19,939 19,449 14.49%
NOSH 43,333 43,284 43,258 43,283 43,398 43,345 43,220 0.17%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 4.82% 5.46% 7.01% 8.53% 5.00% 2.62% 4.23% -
ROE 11.13% 11.77% 14.87% 16.08% 8.77% 5.78% 9.66% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 126.87 114.31 110.29 94.23 82.39 101.66 102.88 14.98%
EPS 6.12 6.24 7.73 8.04 4.12 2.66 4.35 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.52 0.50 0.47 0.46 0.45 14.30%
Adjusted Per Share Value based on latest NOSH - 43,244
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 26.77 24.10 23.24 19.86 17.41 21.46 21.66 15.15%
EPS 1.29 1.31 1.63 1.69 0.87 0.56 0.91 26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1161 0.1117 0.1096 0.1054 0.0993 0.0971 0.0947 14.53%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.61 0.475 0.44 0.31 0.30 0.29 0.29 -
P/RPS 0.48 0.42 0.40 0.33 0.36 0.29 0.28 43.19%
P/EPS 9.97 7.61 5.69 3.86 7.28 10.90 6.67 30.69%
EY 10.03 13.13 17.58 25.94 13.73 9.17 14.99 -23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.90 0.85 0.62 0.64 0.63 0.64 44.30%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 31/10/11 27/07/11 27/04/11 27/01/11 28/10/10 28/07/10 -
Price 0.73 0.46 0.45 0.305 0.29 0.33 0.32 -
P/RPS 0.58 0.40 0.41 0.32 0.35 0.32 0.31 51.77%
P/EPS 11.93 7.37 5.82 3.79 7.04 12.41 7.36 37.94%
EY 8.38 13.56 17.19 26.36 14.21 8.06 13.58 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.87 0.87 0.61 0.62 0.72 0.71 51.90%

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