[BRIGHT] QoQ TTM 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- 27.2%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 52,220 44,849 47,704 53,740 56,070 56,306 57,693 -6.41%
PBT 7,466 7,141 7,383 5,966 4,680 3,198 2,955 85.19%
Tax -437 -1,608 -1,669 -1,158 -900 -708 -610 -19.88%
NP 7,029 5,533 5,714 4,808 3,780 2,490 2,345 107.47%
-
NP to SH 7,029 5,533 5,714 4,808 3,780 2,490 2,345 107.47%
-
Tax Rate 5.85% 22.52% 22.61% 19.41% 19.23% 22.14% 20.64% -
Total Cost 45,191 39,316 41,990 48,932 52,290 53,816 55,348 -12.61%
-
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 13.46% 12.34% 11.98% 8.95% 6.74% 4.42% 4.06% -
ROE 14.00% 12.76% 13.47% 16.84% 14.08% 9.91% 9.69% -
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 120.68 103.40 110.18 124.26 129.48 129.98 133.45 -6.46%
EPS 16.24 12.76 13.20 11.12 8.73 5.75 5.42 107.42%
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 25.43 21.84 23.23 26.17 27.31 27.42 28.10 -6.42%
EPS 3.42 2.69 2.78 2.34 1.84 1.21 1.14 107.59%
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 0.85 1.43 1.92 1.38 1.24 0.54 0.65 19.52%
P/EPS 6.34 11.60 15.99 15.47 18.33 12.18 16.04 -46.05%
EY 15.77 8.62 6.25 6.46 5.46 8.21 6.23 85.42%
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 1.21 1.15 0.82 1.43 1.10 0.75 0.54 70.98%
P/EPS 8.99 9.33 6.82 16.01 16.27 17.05 13.27 -22.80%
EY 11.13 10.72 14.66 6.25 6.15 5.87 7.53 29.66%
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