[BRIGHT] YoY Cumulative Quarter Result on 31-May-2011 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 44.2%
YoY- 78.07%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 26,358 31,392 42,613 35,784 33,349 36,074 38,618 -6.16%
PBT 5,654 5,388 2,927 2,920 1,706 1,342 1,048 32.41%
Tax -138 -1,336 -628 -411 -297 -330 -165 -2.93%
NP 5,516 4,052 2,299 2,509 1,409 1,012 883 35.69%
-
NP to SH 5,516 4,052 2,299 2,509 1,409 1,012 883 35.69%
-
Tax Rate 2.44% 24.80% 21.46% 14.08% 17.41% 24.59% 15.74% -
Total Cost 20,842 27,340 40,314 33,275 31,940 35,062 37,735 -9.41%
-
Net Worth 64,069 43,290 25,111 22,494 19,449 17,299 14,716 27.76%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 64,069 43,290 25,111 22,494 19,449 17,299 14,716 27.76%
NOSH 84,213 43,290 43,295 43,258 43,220 43,247 43,284 11.72%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 20.93% 12.91% 5.40% 7.01% 4.23% 2.81% 2.29% -
ROE 8.61% 9.36% 9.16% 11.15% 7.24% 5.85% 6.00% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 31.30 72.51 98.42 82.72 77.16 83.41 89.22 -16.01%
EPS 6.55 9.36 5.31 5.80 3.26 2.34 2.04 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7608 1.00 0.58 0.52 0.45 0.40 0.34 14.35%
Adjusted Per Share Value based on latest NOSH - 43,202
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 12.84 15.29 20.75 17.43 16.24 17.57 18.81 -6.16%
EPS 2.69 1.97 1.12 1.22 0.69 0.49 0.43 35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2108 0.1223 0.1096 0.0947 0.0843 0.0717 27.75%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.665 1.48 0.70 0.44 0.29 0.25 0.14 -
P/RPS 2.12 2.04 0.71 0.53 0.38 0.30 0.16 53.79%
P/EPS 10.15 15.81 13.18 7.59 8.90 10.68 6.86 6.74%
EY 9.85 6.32 7.59 13.18 11.24 9.36 14.57 -6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.48 1.21 0.85 0.64 0.63 0.41 13.35%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 21/07/14 17/07/13 23/07/12 27/07/11 28/07/10 30/07/09 29/07/08 -
Price 0.66 1.19 0.98 0.45 0.32 0.20 0.14 -
P/RPS 2.11 1.64 1.00 0.54 0.41 0.24 0.16 53.67%
P/EPS 10.08 12.71 18.46 7.76 9.82 8.55 6.86 6.62%
EY 9.92 7.87 5.42 12.89 10.19 11.70 14.57 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.19 1.69 0.87 0.71 0.50 0.41 13.35%

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