[BRIGHT] QoQ TTM Result on 29-Feb-2012 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -19.58%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 53,740 56,070 56,306 57,693 54,282 49,477 46,499 10.10%
PBT 5,966 4,680 3,198 2,955 3,481 3,191 2,776 66.30%
Tax -1,158 -900 -708 -610 -565 -491 -523 69.63%
NP 4,808 3,780 2,490 2,345 2,916 2,700 2,253 65.52%
-
NP to SH 4,808 3,780 2,490 2,345 2,916 2,700 2,253 65.52%
-
Tax Rate 19.41% 19.23% 22.14% 20.64% 16.23% 15.39% 18.84% -
Total Cost 48,932 52,290 53,816 55,348 51,366 46,777 44,246 6.92%
-
Net Worth 28,543 26,848 25,124 24,210 23,833 23,152 22,465 17.25%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 28,543 26,848 25,124 24,210 23,833 23,152 22,465 17.25%
NOSH 43,248 43,304 43,317 43,233 43,333 43,684 43,202 0.07%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 8.95% 6.74% 4.42% 4.06% 5.37% 5.46% 4.85% -
ROE 16.84% 14.08% 9.91% 9.69% 12.23% 11.66% 10.03% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 124.26 129.48 129.98 133.45 125.27 113.26 107.63 10.02%
EPS 11.12 8.73 5.75 5.42 6.73 6.18 5.22 65.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.62 0.58 0.56 0.55 0.53 0.52 17.17%
Adjusted Per Share Value based on latest NOSH - 43,233
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 26.17 27.31 27.42 28.10 26.44 24.10 22.65 10.08%
EPS 2.34 1.84 1.21 1.14 1.42 1.31 1.10 65.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1308 0.1224 0.1179 0.1161 0.1128 0.1094 17.25%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.72 1.60 0.70 0.87 0.61 0.475 0.44 -
P/RPS 1.38 1.24 0.54 0.65 0.49 0.42 0.41 124.09%
P/EPS 15.47 18.33 12.18 16.04 9.06 7.69 8.44 49.60%
EY 6.46 5.46 8.21 6.23 11.03 13.01 11.85 -33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.58 1.21 1.55 1.11 0.90 0.85 110.82%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 18/01/13 30/10/12 23/07/12 26/04/12 20/01/12 31/10/11 27/07/11 -
Price 1.78 1.42 0.98 0.72 0.73 0.46 0.45 -
P/RPS 1.43 1.10 0.75 0.54 0.58 0.41 0.42 125.81%
P/EPS 16.01 16.27 17.05 13.27 10.85 7.44 8.63 50.81%
EY 6.25 6.15 5.87 7.53 9.22 13.44 11.59 -33.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.29 1.69 1.29 1.33 0.87 0.87 112.32%

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