[BRIGHT] QoQ Annualized Quarter Result on 31-Aug-2009 [#4]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 35.62%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 44,465 44,196 44,448 48,490 48,098 48,398 51,064 -8.82%
PBT 2,274 2,746 3,164 2,294 1,789 2,458 2,088 5.85%
Tax -396 -494 -604 -464 -440 -646 -548 -19.48%
NP 1,878 2,252 2,560 1,830 1,349 1,812 1,540 14.15%
-
NP to SH 1,878 2,252 2,560 1,830 1,349 1,812 1,540 14.15%
-
Tax Rate 17.41% 17.99% 19.09% 20.23% 24.59% 26.28% 26.25% -
Total Cost 42,586 41,944 41,888 46,660 46,749 46,586 49,524 -9.58%
-
Net Worth 19,449 19,055 18,594 18,170 17,299 17,339 16,870 9.95%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 19,449 19,055 18,594 18,170 17,299 17,339 16,870 9.95%
NOSH 43,220 43,307 43,243 43,262 43,247 43,349 43,258 -0.05%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 4.23% 5.10% 5.76% 3.77% 2.81% 3.74% 3.02% -
ROE 9.66% 11.82% 13.77% 10.07% 7.80% 10.45% 9.13% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 102.88 102.05 102.79 112.08 111.22 111.65 118.04 -8.76%
EPS 4.35 5.20 5.92 4.23 3.12 4.18 3.56 14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.43 0.42 0.40 0.40 0.39 10.01%
Adjusted Per Share Value based on latest NOSH - 43,280
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 21.66 21.52 21.65 23.62 23.42 23.57 24.87 -8.80%
EPS 0.91 1.10 1.25 0.89 0.66 0.88 0.75 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.0928 0.0906 0.0885 0.0843 0.0844 0.0822 9.90%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.29 0.36 0.26 0.35 0.25 0.18 0.28 -
P/RPS 0.28 0.35 0.25 0.31 0.22 0.16 0.24 10.83%
P/EPS 6.67 6.92 4.39 8.27 8.01 4.31 7.87 -10.45%
EY 14.99 14.44 22.77 12.09 12.48 23.22 12.71 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 0.60 0.83 0.63 0.45 0.72 -7.55%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 29/04/10 27/01/10 30/10/09 30/07/09 30/04/09 21/01/09 -
Price 0.32 0.34 0.41 0.24 0.20 0.19 0.20 -
P/RPS 0.31 0.33 0.40 0.21 0.18 0.17 0.17 49.31%
P/EPS 7.36 6.54 6.93 5.67 6.41 4.55 5.62 19.71%
EY 13.58 15.29 14.44 17.63 15.60 22.00 17.80 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.95 0.57 0.50 0.48 0.51 24.70%

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