[BRIGHT] QoQ TTM Result on 31-May-2012 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 6.18%
YoY- 10.52%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 47,704 53,740 56,070 56,306 57,693 54,282 49,477 -2.40%
PBT 7,383 5,966 4,680 3,198 2,955 3,481 3,191 75.02%
Tax -1,669 -1,158 -900 -708 -610 -565 -491 126.24%
NP 5,714 4,808 3,780 2,490 2,345 2,916 2,700 64.91%
-
NP to SH 5,714 4,808 3,780 2,490 2,345 2,916 2,700 64.91%
-
Tax Rate 22.61% 19.41% 19.23% 22.14% 20.64% 16.23% 15.39% -
Total Cost 41,990 48,932 52,290 53,816 55,348 51,366 46,777 -6.95%
-
Net Worth 42,431 28,543 26,848 25,124 24,210 23,833 23,152 49.81%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 42,431 28,543 26,848 25,124 24,210 23,833 23,152 49.81%
NOSH 43,297 43,248 43,304 43,317 43,233 43,333 43,684 -0.59%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 11.98% 8.95% 6.74% 4.42% 4.06% 5.37% 5.46% -
ROE 13.47% 16.84% 14.08% 9.91% 9.69% 12.23% 11.66% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 110.18 124.26 129.48 129.98 133.45 125.27 113.26 -1.82%
EPS 13.20 11.12 8.73 5.75 5.42 6.73 6.18 65.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.66 0.62 0.58 0.56 0.55 0.53 50.70%
Adjusted Per Share Value based on latest NOSH - 43,317
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 23.23 26.17 27.31 27.42 28.10 26.44 24.10 -2.42%
EPS 2.78 2.34 1.84 1.21 1.14 1.42 1.31 65.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.139 0.1308 0.1224 0.1179 0.1161 0.1128 49.80%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 2.11 1.72 1.60 0.70 0.87 0.61 0.475 -
P/RPS 1.92 1.38 1.24 0.54 0.65 0.49 0.42 175.70%
P/EPS 15.99 15.47 18.33 12.18 16.04 9.06 7.69 62.98%
EY 6.25 6.46 5.46 8.21 6.23 11.03 13.01 -38.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.61 2.58 1.21 1.55 1.11 0.90 78.79%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 18/01/13 30/10/12 23/07/12 26/04/12 20/01/12 31/10/11 -
Price 0.90 1.78 1.42 0.98 0.72 0.73 0.46 -
P/RPS 0.82 1.43 1.10 0.75 0.54 0.58 0.41 58.80%
P/EPS 6.82 16.01 16.27 17.05 13.27 10.85 7.44 -5.64%
EY 14.66 6.25 6.15 5.87 7.53 9.22 13.44 5.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.70 2.29 1.69 1.29 1.33 0.87 3.79%

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