[BRIGHT] QoQ Annualized Quarter Result on 31-Aug-2013 [#4]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 30.1%
YoY- 85.95%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 35,144 36,938 34,360 52,220 41,856 40,484 45,656 -16.02%
PBT 7,538 9,648 11,080 7,466 7,184 8,930 8,552 -8.07%
Tax -184 -232 -232 -437 -1,781 -2,292 -1,788 -78.07%
NP 7,354 9,416 10,848 7,029 5,402 6,638 6,764 5.73%
-
NP to SH 7,354 9,416 10,848 7,029 5,402 6,638 6,764 5.73%
-
Tax Rate 2.44% 2.40% 2.09% 5.85% 24.79% 25.67% 20.91% -
Total Cost 27,789 27,522 23,512 45,191 36,453 33,846 38,892 -20.09%
-
Net Worth 64,069 46,049 49,417 50,207 43,290 42,407 28,543 71.51%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 64,069 46,049 49,417 50,207 43,290 42,407 28,543 71.51%
NOSH 84,213 60,984 43,253 43,282 43,290 43,272 43,248 55.99%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 20.93% 25.49% 31.57% 13.46% 12.91% 16.40% 14.82% -
ROE 11.48% 20.45% 21.95% 14.00% 12.48% 15.65% 23.70% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 41.73 60.57 79.44 120.65 96.69 93.56 105.57 -46.16%
EPS 8.73 15.44 25.08 16.24 12.48 15.34 15.64 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7608 0.7551 1.1425 1.16 1.00 0.98 0.66 9.94%
Adjusted Per Share Value based on latest NOSH - 43,270
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 17.12 17.99 16.73 25.43 20.38 19.72 22.24 -16.01%
EPS 3.58 4.59 5.28 3.42 2.63 3.23 3.29 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2243 0.2407 0.2445 0.2108 0.2065 0.139 71.51%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.665 0.665 1.36 1.03 1.48 2.11 1.72 -
P/RPS 1.59 1.10 1.71 0.85 1.53 2.26 1.63 -1.64%
P/EPS 7.61 4.31 5.42 6.34 11.86 13.75 11.00 -21.79%
EY 13.13 23.22 18.44 15.77 8.43 7.27 9.09 27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.19 0.89 1.48 2.15 2.61 -51.95%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 21/07/14 21/04/14 20/02/14 24/10/13 17/07/13 24/04/13 18/01/13 -
Price 0.66 0.74 0.675 1.46 1.19 0.90 1.78 -
P/RPS 1.58 1.22 0.85 1.21 1.23 0.96 1.69 -4.39%
P/EPS 7.56 4.79 2.69 8.99 9.54 5.87 11.38 -23.88%
EY 13.23 20.86 37.16 11.12 10.49 17.04 8.79 31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 0.59 1.26 1.19 0.92 2.70 -53.03%

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