[BRIGHT] QoQ TTM Result on 31-May-2013 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -3.17%
YoY- 122.21%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 50,447 49,396 52,220 44,849 47,704 53,740 56,070 -6.82%
PBT 7,603 8,098 7,466 7,141 7,383 5,966 4,680 38.31%
Tax 593 -48 -437 -1,608 -1,669 -1,158 -900 -
NP 8,196 8,050 7,029 5,533 5,714 4,808 3,780 67.76%
-
NP to SH 8,196 8,050 7,029 5,533 5,714 4,808 3,780 67.76%
-
Tax Rate -7.80% 0.59% 5.85% 22.52% 22.61% 19.41% 19.23% -
Total Cost 42,251 41,346 45,191 39,316 41,990 48,932 52,290 -13.28%
-
Net Worth 59,535 49,417 50,193 43,372 42,431 28,543 26,848 70.29%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 59,535 49,417 50,193 43,372 42,431 28,543 26,848 70.29%
NOSH 78,844 43,253 43,270 43,372 43,297 43,248 43,304 49.26%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 16.25% 16.30% 13.46% 12.34% 11.98% 8.95% 6.74% -
ROE 13.77% 16.29% 14.00% 12.76% 13.47% 16.84% 14.08% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 63.98 114.20 120.68 103.40 110.18 124.26 129.48 -37.57%
EPS 10.40 18.61 16.24 12.76 13.20 11.12 8.73 12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7551 1.1425 1.16 1.00 0.98 0.66 0.62 14.08%
Adjusted Per Share Value based on latest NOSH - 43,372
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 24.57 24.06 25.43 21.84 23.23 26.17 27.31 -6.82%
EPS 3.99 3.92 3.42 2.69 2.78 2.34 1.84 67.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2899 0.2407 0.2445 0.2112 0.2067 0.139 0.1308 70.23%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.665 1.36 1.03 1.48 2.11 1.72 1.60 -
P/RPS 1.04 1.19 0.85 1.43 1.92 1.38 1.24 -11.09%
P/EPS 6.40 7.31 6.34 11.60 15.99 15.47 18.33 -50.51%
EY 15.63 13.68 15.77 8.62 6.25 6.46 5.46 101.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 0.89 1.48 2.15 2.61 2.58 -51.27%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 21/04/14 20/02/14 24/10/13 17/07/13 24/04/13 18/01/13 30/10/12 -
Price 0.74 0.675 1.46 1.19 0.90 1.78 1.42 -
P/RPS 1.16 0.59 1.21 1.15 0.82 1.43 1.10 3.61%
P/EPS 7.12 3.63 8.99 9.33 6.82 16.01 16.27 -42.44%
EY 14.05 27.57 11.13 10.72 14.66 6.25 6.15 73.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.59 1.26 1.19 0.92 2.70 2.29 -43.29%

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