[BRIGHT] QoQ Quarter Result on 30-Nov-2012 [#1]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
18-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 14.18%
YoY- 155.05%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 20,828 11,150 8,828 11,414 13,457 14,005 14,864 25.14%
PBT 2,078 923 2,327 2,138 1,753 1,165 910 73.14%
Tax 899 -190 -699 -447 -272 -251 -188 -
NP 2,977 733 1,628 1,691 1,481 914 722 156.47%
-
NP to SH 2,977 733 1,628 1,691 1,481 914 722 156.47%
-
Tax Rate -43.26% 20.59% 30.04% 20.91% 15.52% 21.55% 20.66% -
Total Cost 17,851 10,417 7,200 9,723 11,976 13,091 14,142 16.74%
-
Net Worth 50,193 43,372 42,431 28,543 26,848 25,124 24,210 62.37%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 50,193 43,372 42,431 28,543 26,848 25,124 24,210 62.37%
NOSH 43,270 43,372 43,297 43,248 43,304 43,317 43,233 0.05%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 14.29% 6.57% 18.44% 14.82% 11.01% 6.53% 4.86% -
ROE 5.93% 1.69% 3.84% 5.92% 5.52% 3.64% 2.98% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 48.13 25.71 20.39 26.39 31.08 32.33 34.38 25.06%
EPS 6.88 1.69 3.76 3.91 3.42 2.11 1.67 156.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.00 0.98 0.66 0.62 0.58 0.56 62.28%
Adjusted Per Share Value based on latest NOSH - 43,248
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 10.14 5.43 4.30 5.56 6.55 6.82 7.24 25.10%
EPS 1.45 0.36 0.79 0.82 0.72 0.45 0.35 157.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2445 0.2112 0.2067 0.139 0.1308 0.1224 0.1179 62.40%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.03 1.48 2.11 1.72 1.60 0.70 0.87 -
P/RPS 2.14 5.76 10.35 6.52 5.15 2.17 2.53 -10.53%
P/EPS 14.97 87.57 56.12 43.99 46.78 33.18 52.10 -56.35%
EY 6.68 1.14 1.78 2.27 2.14 3.01 1.92 129.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.48 2.15 2.61 2.58 1.21 1.55 -30.84%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 17/07/13 24/04/13 18/01/13 30/10/12 23/07/12 26/04/12 -
Price 1.46 1.19 0.90 1.78 1.42 0.98 0.72 -
P/RPS 3.03 4.63 4.41 6.74 4.57 3.03 2.09 28.00%
P/EPS 21.22 70.41 23.94 45.52 41.52 46.45 43.11 -37.57%
EY 4.71 1.42 4.18 2.20 2.41 2.15 2.32 60.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 0.92 2.70 2.29 1.69 1.29 -1.55%

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