[BRIGHT] QoQ Cumulative Quarter Result on 31-Aug-2012 [#4]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 64.42%
YoY- 40.0%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 31,392 20,242 11,414 56,070 42,613 28,608 13,744 73.34%
PBT 5,388 4,465 2,138 4,680 2,927 1,762 852 241.58%
Tax -1,336 -1,146 -447 -900 -628 -377 -189 267.88%
NP 4,052 3,319 1,691 3,780 2,299 1,385 663 233.90%
-
NP to SH 4,052 3,319 1,691 3,780 2,299 1,385 663 233.90%
-
Tax Rate 24.80% 25.67% 20.91% 19.23% 21.46% 21.40% 22.18% -
Total Cost 27,340 16,923 9,723 52,290 40,314 27,223 13,081 63.39%
-
Net Worth 43,290 42,407 28,543 26,845 25,111 24,237 23,833 48.81%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 43,290 42,407 28,543 26,845 25,111 24,237 23,833 48.81%
NOSH 43,290 43,272 43,248 43,298 43,295 43,281 43,333 -0.06%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 12.91% 16.40% 14.82% 6.74% 5.40% 4.84% 4.82% -
ROE 9.36% 7.83% 5.92% 14.08% 9.16% 5.71% 2.78% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 72.51 46.78 26.39 129.50 98.42 66.10 31.72 73.44%
EPS 9.36 7.67 3.91 8.73 5.31 3.20 1.53 234.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.66 0.62 0.58 0.56 0.55 48.91%
Adjusted Per Share Value based on latest NOSH - 43,304
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 15.29 9.86 5.56 27.31 20.75 13.93 6.69 73.42%
EPS 1.97 1.62 0.82 1.84 1.12 0.67 0.32 235.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2108 0.2065 0.139 0.1307 0.1223 0.118 0.1161 48.77%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.48 2.11 1.72 1.60 0.70 0.87 0.61 -
P/RPS 2.04 4.51 6.52 1.24 0.71 1.32 1.92 4.12%
P/EPS 15.81 27.51 43.99 18.33 13.18 27.19 39.87 -45.99%
EY 6.32 3.64 2.27 5.46 7.59 3.68 2.51 84.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.15 2.61 2.58 1.21 1.55 1.11 21.12%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 17/07/13 24/04/13 18/01/13 30/10/12 23/07/12 26/04/12 20/01/12 -
Price 1.19 0.90 1.78 1.42 0.98 0.72 0.73 -
P/RPS 1.64 1.92 6.74 1.10 1.00 1.09 2.30 -20.16%
P/EPS 12.71 11.73 45.52 16.27 18.46 22.50 47.71 -58.56%
EY 7.87 8.52 2.20 6.15 5.42 4.44 2.10 141.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.92 2.70 2.29 1.69 1.29 1.33 -7.14%

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