[BRIGHT] QoQ TTM Result on 28-Feb-2013 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 18.84%
YoY- 143.67%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 49,396 52,220 44,849 47,704 53,740 56,070 56,306 -8.35%
PBT 8,098 7,466 7,141 7,383 5,966 4,680 3,198 85.67%
Tax -48 -437 -1,608 -1,669 -1,158 -900 -708 -83.34%
NP 8,050 7,029 5,533 5,714 4,808 3,780 2,490 118.48%
-
NP to SH 8,050 7,029 5,533 5,714 4,808 3,780 2,490 118.48%
-
Tax Rate 0.59% 5.85% 22.52% 22.61% 19.41% 19.23% 22.14% -
Total Cost 41,346 45,191 39,316 41,990 48,932 52,290 53,816 -16.10%
-
Net Worth 49,417 50,193 43,372 42,431 28,543 26,848 25,124 56.92%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 49,417 50,193 43,372 42,431 28,543 26,848 25,124 56.92%
NOSH 43,253 43,270 43,372 43,297 43,248 43,304 43,317 -0.09%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 16.30% 13.46% 12.34% 11.98% 8.95% 6.74% 4.42% -
ROE 16.29% 14.00% 12.76% 13.47% 16.84% 14.08% 9.91% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 114.20 120.68 103.40 110.18 124.26 129.48 129.98 -8.25%
EPS 18.61 16.24 12.76 13.20 11.12 8.73 5.75 118.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1425 1.16 1.00 0.98 0.66 0.62 0.58 57.07%
Adjusted Per Share Value based on latest NOSH - 43,297
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 24.06 25.43 21.84 23.23 26.17 27.31 27.42 -8.33%
EPS 3.92 3.42 2.69 2.78 2.34 1.84 1.21 118.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2445 0.2112 0.2067 0.139 0.1308 0.1224 56.89%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.36 1.03 1.48 2.11 1.72 1.60 0.70 -
P/RPS 1.19 0.85 1.43 1.92 1.38 1.24 0.54 69.26%
P/EPS 7.31 6.34 11.60 15.99 15.47 18.33 12.18 -28.82%
EY 13.68 15.77 8.62 6.25 6.46 5.46 8.21 40.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.89 1.48 2.15 2.61 2.58 1.21 -1.10%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 20/02/14 24/10/13 17/07/13 24/04/13 18/01/13 30/10/12 23/07/12 -
Price 0.675 1.46 1.19 0.90 1.78 1.42 0.98 -
P/RPS 0.59 1.21 1.15 0.82 1.43 1.10 0.75 -14.77%
P/EPS 3.63 8.99 9.33 6.82 16.01 16.27 17.05 -64.31%
EY 27.57 11.13 10.72 14.66 6.25 6.15 5.87 180.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.26 1.19 0.92 2.70 2.29 1.69 -50.38%

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