[BRIGHT] QoQ Cumulative 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- 80.83%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 33,349 22,098 11,112 48,490 36,074 24,199 12,766 89.78%
PBT 1,706 1,373 791 2,294 1,342 1,229 522 120.38%
Tax -297 -247 -151 -464 -330 -323 -137 67.58%
NP 1,409 1,126 640 1,830 1,012 906 385 137.67%
-
NP to SH 1,409 1,126 640 1,830 1,012 906 385 137.67%
-
Tax Rate 17.41% 17.99% 19.09% 20.23% 24.59% 26.28% 26.25% -
Total Cost 31,940 20,972 10,472 46,660 35,062 23,293 12,381 88.20%
-
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 7.24% 5.91% 3.44% 10.07% 5.85% 5.23% 2.28% -
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 77.16 51.03 25.70 112.08 83.41 55.82 29.51 89.90%
EPS 3.26 2.60 1.48 4.23 2.34 2.09 0.89 137.80%
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 16.24 10.76 5.41 23.62 17.57 11.79 6.22 89.72%
EPS 0.69 0.55 0.31 0.89 0.49 0.44 0.19 136.44%
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 0.38 0.71 1.01 0.31 0.30 0.32 0.95 -45.74%
P/EPS 8.90 13.85 17.57 8.27 10.68 8.61 31.46 -56.93%
EY 11.24 7.22 5.69 12.09 9.36 11.61 3.18 132.21%
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 0.41 0.67 1.60 0.21 0.24 0.34 0.68 -28.65%
P/EPS 9.82 13.08 27.70 5.67 8.55 9.09 22.47 -42.44%
EY 10.19 7.65 3.61 17.63 11.70 11.00 4.45 73.81%
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