[BRIGHT] YoY Annualized Quarter 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- 23.31%
YoY- 40.0%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 44,714 34,151 52,220 56,070 49,477 44,064 48,490 -1.34%
PBT 3,436 4,267 7,466 4,680 3,191 1,562 2,294 6.96%
Tax -2,672 -2,596 -437 -900 -491 -409 -464 33.86%
NP 764 1,671 7,029 3,780 2,700 1,153 1,830 -13.54%
-
NP to SH 764 1,671 7,029 3,780 2,700 1,153 1,830 -13.54%
-
Tax Rate 77.76% 60.84% 5.85% 19.23% 15.39% 26.18% 20.23% -
Total Cost 43,950 32,480 45,191 52,290 46,777 42,911 46,660 -0.99%
-
Net Worth 120,012 69,389 50,207 26,845 22,940 19,939 18,170 36.95%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 120,012 69,389 50,207 26,845 22,940 19,939 18,170 36.95%
NOSH 164,265 96,589 43,282 43,298 43,284 43,345 43,262 24.89%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 1.71% 4.89% 13.46% 6.74% 5.46% 2.62% 3.77% -
ROE 0.64% 2.41% 14.00% 14.08% 11.77% 5.78% 10.07% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 27.22 35.36 120.65 129.50 114.31 101.66 112.08 -21.00%
EPS 0.50 1.73 16.24 8.73 6.24 2.66 4.23 -29.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7306 0.7184 1.16 0.62 0.53 0.46 0.42 9.66%
Adjusted Per Share Value based on latest NOSH - 43,304
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 21.78 16.63 25.43 27.31 24.10 21.46 23.62 -1.34%
EPS 0.37 0.81 3.42 1.84 1.31 0.56 0.89 -13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5845 0.3379 0.2445 0.1307 0.1117 0.0971 0.0885 36.95%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.365 0.59 1.03 1.60 0.475 0.29 0.35 -
P/RPS 1.34 1.67 0.85 1.24 0.42 0.29 0.31 27.61%
P/EPS 78.48 34.10 6.34 18.33 7.61 10.90 8.27 45.47%
EY 1.27 2.93 15.77 5.46 13.13 9.17 12.09 -31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 0.89 2.58 0.90 0.63 0.83 -8.09%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 12/10/15 29/10/14 24/10/13 30/10/12 31/10/11 28/10/10 30/10/09 -
Price 0.38 0.525 1.46 1.42 0.46 0.33 0.24 -
P/RPS 1.40 1.48 1.21 1.10 0.40 0.32 0.21 37.16%
P/EPS 81.70 30.35 8.99 16.27 7.37 12.41 5.67 55.96%
EY 1.22 3.30 11.12 6.15 13.56 8.06 17.63 -35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 1.26 2.29 0.87 0.72 0.57 -1.51%

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