[BRIGHT] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -18.61%
YoY- 76.25%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 36,938 34,360 52,220 41,856 40,484 45,656 56,070 -24.34%
PBT 9,648 11,080 7,466 7,184 8,930 8,552 4,680 62.19%
Tax -232 -232 -437 -1,781 -2,292 -1,788 -900 -59.59%
NP 9,416 10,848 7,029 5,402 6,638 6,764 3,780 84.06%
-
NP to SH 9,416 10,848 7,029 5,402 6,638 6,764 3,780 84.06%
-
Tax Rate 2.40% 2.09% 5.85% 24.79% 25.67% 20.91% 19.23% -
Total Cost 27,522 23,512 45,191 36,453 33,846 38,892 52,290 -34.88%
-
Net Worth 46,049 49,417 50,207 43,290 42,407 28,543 26,845 43.43%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 46,049 49,417 50,207 43,290 42,407 28,543 26,845 43.43%
NOSH 60,984 43,253 43,282 43,290 43,272 43,248 43,298 25.72%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 25.49% 31.57% 13.46% 12.91% 16.40% 14.82% 6.74% -
ROE 20.45% 21.95% 14.00% 12.48% 15.65% 23.70% 14.08% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 60.57 79.44 120.65 96.69 93.56 105.57 129.50 -39.82%
EPS 15.44 25.08 16.24 12.48 15.34 15.64 8.73 46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7551 1.1425 1.16 1.00 0.98 0.66 0.62 14.08%
Adjusted Per Share Value based on latest NOSH - 43,372
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 17.99 16.73 25.43 20.38 19.72 22.24 27.31 -24.35%
EPS 4.59 5.28 3.42 2.63 3.23 3.29 1.84 84.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2243 0.2407 0.2445 0.2108 0.2065 0.139 0.1307 43.48%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.665 1.36 1.03 1.48 2.11 1.72 1.60 -
P/RPS 1.10 1.71 0.85 1.53 2.26 1.63 1.24 -7.69%
P/EPS 4.31 5.42 6.34 11.86 13.75 11.00 18.33 -62.00%
EY 23.22 18.44 15.77 8.43 7.27 9.09 5.46 163.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 0.89 1.48 2.15 2.61 2.58 -51.27%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 21/04/14 20/02/14 24/10/13 17/07/13 24/04/13 18/01/13 30/10/12 -
Price 0.74 0.675 1.46 1.19 0.90 1.78 1.42 -
P/RPS 1.22 0.85 1.21 1.23 0.96 1.69 1.10 7.16%
P/EPS 4.79 2.69 8.99 9.54 5.87 11.38 16.27 -55.84%
EY 20.86 37.16 11.12 10.49 17.04 8.79 6.15 126.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.59 1.26 1.19 0.92 2.70 2.29 -43.29%

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