[BRIGHT] QoQ Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -1.78%
YoY- 48.32%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 56,070 56,817 57,216 54,976 49,477 47,712 40,784 23.52%
PBT 4,680 3,902 3,524 3,408 3,191 3,893 3,996 11.05%
Tax -900 -837 -754 -756 -491 -548 -516 44.65%
NP 3,780 3,065 2,770 2,652 2,700 3,345 3,480 5.64%
-
NP to SH 3,780 3,065 2,770 2,652 2,700 3,345 3,480 5.64%
-
Tax Rate 19.23% 21.45% 21.40% 22.18% 15.39% 14.08% 12.91% -
Total Cost 52,290 53,752 54,446 52,324 46,777 44,366 37,304 25.12%
-
Net Worth 26,845 25,111 24,237 23,833 22,940 22,494 21,641 15.37%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 26,845 25,111 24,237 23,833 22,940 22,494 21,641 15.37%
NOSH 43,298 43,295 43,281 43,333 43,284 43,258 43,283 0.02%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.74% 5.40% 4.84% 4.82% 5.46% 7.01% 8.53% -
ROE 14.08% 12.21% 11.43% 11.13% 11.77% 14.87% 16.08% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 129.50 131.23 132.20 126.87 114.31 110.29 94.23 23.49%
EPS 8.73 7.08 6.40 6.12 6.24 7.73 8.04 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.58 0.56 0.55 0.53 0.52 0.50 15.34%
Adjusted Per Share Value based on latest NOSH - 43,333
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 27.31 27.67 27.87 26.77 24.10 23.24 19.86 23.54%
EPS 1.84 1.49 1.35 1.29 1.31 1.63 1.69 5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1223 0.118 0.1161 0.1117 0.1096 0.1054 15.34%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.60 0.70 0.87 0.61 0.475 0.44 0.31 -
P/RPS 1.24 0.53 0.66 0.48 0.42 0.40 0.33 140.72%
P/EPS 18.33 9.89 13.59 9.97 7.61 5.69 3.86 181.19%
EY 5.46 10.11 7.36 10.03 13.13 17.58 25.94 -64.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.21 1.55 1.11 0.90 0.85 0.62 157.59%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 23/07/12 26/04/12 20/01/12 31/10/11 27/07/11 27/04/11 -
Price 1.42 0.98 0.72 0.73 0.46 0.45 0.305 -
P/RPS 1.10 0.75 0.54 0.58 0.40 0.41 0.32 126.91%
P/EPS 16.27 13.84 11.25 11.93 7.37 5.82 3.79 162.97%
EY 6.15 7.22 8.89 8.38 13.56 17.19 26.36 -61.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.69 1.29 1.33 0.87 0.87 0.61 140.58%

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