[BRIGHT] QoQ Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 4.45%
YoY- -20.4%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 45,656 56,070 56,817 57,216 54,976 49,477 47,712 -2.88%
PBT 8,552 4,680 3,902 3,524 3,408 3,191 3,893 68.74%
Tax -1,788 -900 -837 -754 -756 -491 -548 119.51%
NP 6,764 3,780 3,065 2,770 2,652 2,700 3,345 59.70%
-
NP to SH 6,764 3,780 3,065 2,770 2,652 2,700 3,345 59.70%
-
Tax Rate 20.91% 19.23% 21.45% 21.40% 22.18% 15.39% 14.08% -
Total Cost 38,892 52,290 53,752 54,446 52,324 46,777 44,366 -8.38%
-
Net Worth 28,543 26,845 25,111 24,237 23,833 22,940 22,494 17.15%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 28,543 26,845 25,111 24,237 23,833 22,940 22,494 17.15%
NOSH 43,248 43,298 43,295 43,281 43,333 43,284 43,258 -0.01%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 14.82% 6.74% 5.40% 4.84% 4.82% 5.46% 7.01% -
ROE 23.70% 14.08% 12.21% 11.43% 11.13% 11.77% 14.87% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 105.57 129.50 131.23 132.20 126.87 114.31 110.29 -2.86%
EPS 15.64 8.73 7.08 6.40 6.12 6.24 7.73 59.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.62 0.58 0.56 0.55 0.53 0.52 17.17%
Adjusted Per Share Value based on latest NOSH - 43,233
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 22.24 27.31 27.67 27.87 26.77 24.10 23.24 -2.88%
EPS 3.29 1.84 1.49 1.35 1.29 1.31 1.63 59.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1307 0.1223 0.118 0.1161 0.1117 0.1096 17.11%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.72 1.60 0.70 0.87 0.61 0.475 0.44 -
P/RPS 1.63 1.24 0.53 0.66 0.48 0.42 0.40 154.47%
P/EPS 11.00 18.33 9.89 13.59 9.97 7.61 5.69 55.00%
EY 9.09 5.46 10.11 7.36 10.03 13.13 17.58 -35.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.58 1.21 1.55 1.11 0.90 0.85 110.82%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 18/01/13 30/10/12 23/07/12 26/04/12 20/01/12 31/10/11 27/07/11 -
Price 1.78 1.42 0.98 0.72 0.73 0.46 0.45 -
P/RPS 1.69 1.10 0.75 0.54 0.58 0.40 0.41 156.41%
P/EPS 11.38 16.27 13.84 11.25 11.93 7.37 5.82 56.17%
EY 8.79 6.15 7.22 8.89 8.38 13.56 17.19 -35.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.29 1.69 1.29 1.33 0.87 0.87 112.32%

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