[BRIGHT] QoQ TTM 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- 51.81%
YoY- 40.0%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 44,849 47,704 53,740 56,070 56,306 57,693 54,282 -11.93%
PBT 7,141 7,383 5,966 4,680 3,198 2,955 3,481 61.37%
Tax -1,608 -1,669 -1,158 -900 -708 -610 -565 100.70%
NP 5,533 5,714 4,808 3,780 2,490 2,345 2,916 53.20%
-
NP to SH 5,533 5,714 4,808 3,780 2,490 2,345 2,916 53.20%
-
Tax Rate 22.52% 22.61% 19.41% 19.23% 22.14% 20.64% 16.23% -
Total Cost 39,316 41,990 48,932 52,290 53,816 55,348 51,366 -16.31%
-
Net Worth 43,372 42,431 28,543 26,848 25,124 24,210 23,833 49.00%
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 43,372 42,431 28,543 26,848 25,124 24,210 23,833 49.00%
NOSH 43,372 43,297 43,248 43,304 43,317 43,233 43,333 0.05%
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 12.34% 11.98% 8.95% 6.74% 4.42% 4.06% 5.37% -
ROE 12.76% 13.47% 16.84% 14.08% 9.91% 9.69% 12.23% -
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 103.40 110.18 124.26 129.48 129.98 133.45 125.27 -11.99%
EPS 12.76 13.20 11.12 8.73 5.75 5.42 6.73 53.12%
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 21.84 23.23 26.17 27.31 27.42 28.10 26.44 -11.95%
EPS 2.69 2.78 2.34 1.84 1.21 1.14 1.42 53.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2112 0.2067 0.139 0.1308 0.1224 0.1179 0.1161 48.96%
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 1.43 1.92 1.38 1.24 0.54 0.65 0.49 104.08%
P/EPS 11.60 15.99 15.47 18.33 12.18 16.04 9.06 17.89%
EY 8.62 6.25 6.46 5.46 8.21 6.23 11.03 -15.14%
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 1.15 0.82 1.43 1.10 0.75 0.54 0.58 57.76%
P/EPS 9.33 6.82 16.01 16.27 17.05 13.27 10.85 -9.56%
EY 10.72 14.66 6.25 6.15 5.87 7.53 9.22 10.56%
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