[BRIGHT] QoQ Annualized Quarter Result on 31-May-2012 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 10.66%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 40,484 45,656 56,070 56,817 57,216 54,976 49,477 -12.52%
PBT 8,930 8,552 4,680 3,902 3,524 3,408 3,191 98.71%
Tax -2,292 -1,788 -900 -837 -754 -756 -491 179.57%
NP 6,638 6,764 3,780 3,065 2,770 2,652 2,700 82.25%
-
NP to SH 6,638 6,764 3,780 3,065 2,770 2,652 2,700 82.25%
-
Tax Rate 25.67% 20.91% 19.23% 21.45% 21.40% 22.18% 15.39% -
Total Cost 33,846 38,892 52,290 53,752 54,446 52,324 46,777 -19.41%
-
Net Worth 42,407 28,543 26,845 25,111 24,237 23,833 22,940 50.68%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 42,407 28,543 26,845 25,111 24,237 23,833 22,940 50.68%
NOSH 43,272 43,248 43,298 43,295 43,281 43,333 43,284 -0.01%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 16.40% 14.82% 6.74% 5.40% 4.84% 4.82% 5.46% -
ROE 15.65% 23.70% 14.08% 12.21% 11.43% 11.13% 11.77% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 93.56 105.57 129.50 131.23 132.20 126.87 114.31 -12.51%
EPS 15.34 15.64 8.73 7.08 6.40 6.12 6.24 82.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.66 0.62 0.58 0.56 0.55 0.53 50.70%
Adjusted Per Share Value based on latest NOSH - 43,317
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 19.72 22.24 27.31 27.67 27.87 26.77 24.10 -12.52%
EPS 3.23 3.29 1.84 1.49 1.35 1.29 1.31 82.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.139 0.1307 0.1223 0.118 0.1161 0.1117 50.68%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 2.11 1.72 1.60 0.70 0.87 0.61 0.475 -
P/RPS 2.26 1.63 1.24 0.53 0.66 0.48 0.42 207.38%
P/EPS 13.75 11.00 18.33 9.89 13.59 9.97 7.61 48.40%
EY 7.27 9.09 5.46 10.11 7.36 10.03 13.13 -32.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.61 2.58 1.21 1.55 1.11 0.90 78.79%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 18/01/13 30/10/12 23/07/12 26/04/12 20/01/12 31/10/11 -
Price 0.90 1.78 1.42 0.98 0.72 0.73 0.46 -
P/RPS 0.96 1.69 1.10 0.75 0.54 0.58 0.40 79.35%
P/EPS 5.87 11.38 16.27 13.84 11.25 11.93 7.37 -14.08%
EY 17.04 8.79 6.15 7.22 8.89 8.38 13.56 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.70 2.29 1.69 1.29 1.33 0.87 3.79%

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