[BRIGHT] QoQ TTM Result on 31-Aug-2013 [#4]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 27.04%
YoY- 85.95%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 47,186 50,447 49,396 52,220 44,849 47,704 53,740 -8.31%
PBT 7,510 7,603 8,098 7,466 7,141 7,383 5,966 16.60%
Tax 761 593 -48 -437 -1,608 -1,669 -1,158 -
NP 8,271 8,196 8,050 7,029 5,533 5,714 4,808 43.61%
-
NP to SH 8,271 8,196 8,050 7,029 5,533 5,714 4,808 43.61%
-
Tax Rate -10.13% -7.80% 0.59% 5.85% 22.52% 22.61% 19.41% -
Total Cost 38,915 42,251 41,346 45,191 39,316 41,990 48,932 -14.17%
-
Net Worth 99,149 59,535 49,417 50,193 43,372 42,431 28,543 129.53%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 99,149 59,535 49,417 50,193 43,372 42,431 28,543 129.53%
NOSH 130,322 78,844 43,253 43,270 43,372 43,297 43,248 108.76%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 17.53% 16.25% 16.30% 13.46% 12.34% 11.98% 8.95% -
ROE 8.34% 13.77% 16.29% 14.00% 12.76% 13.47% 16.84% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 36.21 63.98 114.20 120.68 103.40 110.18 124.26 -56.07%
EPS 6.35 10.40 18.61 16.24 12.76 13.20 11.12 -31.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7608 0.7551 1.1425 1.16 1.00 0.98 0.66 9.94%
Adjusted Per Share Value based on latest NOSH - 43,270
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 22.98 24.57 24.06 25.43 21.84 23.23 26.17 -8.30%
EPS 4.03 3.99 3.92 3.42 2.69 2.78 2.34 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4829 0.2899 0.2407 0.2445 0.2112 0.2067 0.139 129.55%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.665 0.665 1.36 1.03 1.48 2.11 1.72 -
P/RPS 1.84 1.04 1.19 0.85 1.43 1.92 1.38 21.16%
P/EPS 10.48 6.40 7.31 6.34 11.60 15.99 15.47 -22.88%
EY 9.54 15.63 13.68 15.77 8.62 6.25 6.46 29.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.19 0.89 1.48 2.15 2.61 -51.95%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 21/07/14 21/04/14 20/02/14 24/10/13 17/07/13 24/04/13 18/01/13 -
Price 0.66 0.74 0.675 1.46 1.19 0.90 1.78 -
P/RPS 1.82 1.16 0.59 1.21 1.15 0.82 1.43 17.45%
P/EPS 10.40 7.12 3.63 8.99 9.33 6.82 16.01 -25.01%
EY 9.62 14.05 27.57 11.13 10.72 14.66 6.25 33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 0.59 1.26 1.19 0.92 2.70 -53.03%

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