[BRIGHT] QoQ TTM Result on 30-Nov-2011 [#1]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 8.0%
YoY- 203.75%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 56,070 56,306 57,693 54,282 49,477 46,499 42,358 20.45%
PBT 4,680 3,198 2,955 3,481 3,191 2,776 2,187 65.67%
Tax -900 -708 -610 -565 -491 -523 -420 65.82%
NP 3,780 2,490 2,345 2,916 2,700 2,253 1,767 65.64%
-
NP to SH 3,780 2,490 2,345 2,916 2,700 2,253 1,767 65.64%
-
Tax Rate 19.23% 22.14% 20.64% 16.23% 15.39% 18.84% 19.20% -
Total Cost 52,290 53,816 55,348 51,366 46,777 44,246 40,591 18.30%
-
Net Worth 26,848 25,124 24,210 23,833 23,152 22,465 21,622 15.44%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 26,848 25,124 24,210 23,833 23,152 22,465 21,622 15.44%
NOSH 43,304 43,317 43,233 43,333 43,684 43,202 43,244 0.09%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.74% 4.42% 4.06% 5.37% 5.46% 4.85% 4.17% -
ROE 14.08% 9.91% 9.69% 12.23% 11.66% 10.03% 8.17% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 129.48 129.98 133.45 125.27 113.26 107.63 97.95 20.34%
EPS 8.73 5.75 5.42 6.73 6.18 5.22 4.09 65.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.58 0.56 0.55 0.53 0.52 0.50 15.34%
Adjusted Per Share Value based on latest NOSH - 43,333
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 27.31 27.42 28.10 26.44 24.10 22.65 20.63 20.46%
EPS 1.84 1.21 1.14 1.42 1.31 1.10 0.86 65.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1224 0.1179 0.1161 0.1128 0.1094 0.1053 15.47%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.60 0.70 0.87 0.61 0.475 0.44 0.31 -
P/RPS 1.24 0.54 0.65 0.49 0.42 0.41 0.32 145.69%
P/EPS 18.33 12.18 16.04 9.06 7.69 8.44 7.59 79.52%
EY 5.46 8.21 6.23 11.03 13.01 11.85 13.18 -44.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.21 1.55 1.11 0.90 0.85 0.62 157.59%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 23/07/12 26/04/12 20/01/12 31/10/11 27/07/11 27/04/11 -
Price 1.42 0.98 0.72 0.73 0.46 0.45 0.305 -
P/RPS 1.10 0.75 0.54 0.58 0.41 0.42 0.31 131.75%
P/EPS 16.27 17.05 13.27 10.85 7.44 8.63 7.46 67.77%
EY 6.15 5.87 7.53 9.22 13.44 11.59 13.40 -40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.69 1.29 1.33 0.87 0.87 0.61 140.58%

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