[BRIGHT] QoQ Annualized 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- -3.87%
YoY- 78.07%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 57,216 54,976 49,477 47,712 40,784 35,756 44,064 19.03%
PBT 3,524 3,408 3,191 3,893 3,996 2,248 1,562 72.10%
Tax -754 -756 -491 -548 -516 -460 -409 50.40%
NP 2,770 2,652 2,700 3,345 3,480 1,788 1,153 79.47%
-
NP to SH 2,770 2,652 2,700 3,345 3,480 1,788 1,153 79.47%
-
Tax Rate 21.40% 22.18% 15.39% 14.08% 12.91% 20.46% 26.18% -
Total Cost 54,446 52,324 46,777 44,366 37,304 33,968 42,911 17.21%
-
Net Worth 24,237 23,833 22,940 22,494 21,641 20,397 19,939 13.91%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 24,237 23,833 22,940 22,494 21,641 20,397 19,939 13.91%
NOSH 43,281 43,333 43,284 43,258 43,283 43,398 43,345 -0.09%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 4.84% 4.82% 5.46% 7.01% 8.53% 5.00% 2.62% -
ROE 11.43% 11.13% 11.77% 14.87% 16.08% 8.77% 5.78% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 132.20 126.87 114.31 110.29 94.23 82.39 101.66 19.15%
EPS 6.40 6.12 6.24 7.73 8.04 4.12 2.66 79.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.53 0.52 0.50 0.47 0.46 14.02%
Adjusted Per Share Value based on latest NOSH - 43,202
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 27.87 26.77 24.10 23.24 19.86 17.41 21.46 19.05%
EPS 1.35 1.29 1.31 1.63 1.69 0.87 0.56 79.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.1161 0.1117 0.1096 0.1054 0.0993 0.0971 13.89%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.87 0.61 0.475 0.44 0.31 0.30 0.29 -
P/RPS 0.66 0.48 0.42 0.40 0.33 0.36 0.29 73.10%
P/EPS 13.59 9.97 7.61 5.69 3.86 7.28 10.90 15.85%
EY 7.36 10.03 13.13 17.58 25.94 13.73 9.17 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.11 0.90 0.85 0.62 0.64 0.63 82.34%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 26/04/12 20/01/12 31/10/11 27/07/11 27/04/11 27/01/11 28/10/10 -
Price 0.72 0.73 0.46 0.45 0.305 0.29 0.33 -
P/RPS 0.54 0.58 0.40 0.41 0.32 0.35 0.32 41.78%
P/EPS 11.25 11.93 7.37 5.82 3.79 7.04 12.41 -6.33%
EY 8.89 8.38 13.56 17.19 26.36 14.21 8.06 6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.33 0.87 0.87 0.61 0.62 0.72 47.56%

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