[BRIGHT] YoY Annualized Quarter Result on 30-Nov-2009 [#1]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 39.89%
YoY- 66.23%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 45,656 54,976 35,756 44,448 51,064 45,504 69,696 -6.80%
PBT 8,552 3,408 2,248 3,164 2,088 1,068 -1,752 -
Tax -1,788 -756 -460 -604 -548 -600 392 -
NP 6,764 2,652 1,788 2,560 1,540 468 -1,360 -
-
NP to SH 6,764 2,652 1,788 2,560 1,540 468 -1,360 -
-
Tax Rate 20.91% 22.18% 20.46% 19.09% 26.25% 56.18% - -
Total Cost 38,892 52,324 33,968 41,888 49,524 45,036 71,056 -9.54%
-
Net Worth 28,543 23,833 20,397 18,594 16,870 14,733 14,202 12.32%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 28,543 23,833 20,397 18,594 16,870 14,733 14,202 12.32%
NOSH 43,248 43,333 43,398 43,243 43,258 43,333 43,037 0.08%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 14.82% 4.82% 5.00% 5.76% 3.02% 1.03% -1.95% -
ROE 23.70% 11.13% 8.77% 13.77% 9.13% 3.18% -9.58% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 105.57 126.87 82.39 102.79 118.04 105.01 161.94 -6.87%
EPS 15.64 6.12 4.12 5.92 3.56 1.08 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.55 0.47 0.43 0.39 0.34 0.33 12.23%
Adjusted Per Share Value based on latest NOSH - 43,243
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 22.24 26.77 17.41 21.65 24.87 22.16 33.94 -6.79%
EPS 3.29 1.29 0.87 1.25 0.75 0.23 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1161 0.0993 0.0906 0.0822 0.0718 0.0692 12.31%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.72 0.61 0.30 0.26 0.28 0.22 0.31 -
P/RPS 1.63 0.48 0.36 0.25 0.24 0.21 0.19 43.03%
P/EPS 11.00 9.97 7.28 4.39 7.87 20.37 -9.81 -
EY 9.09 10.03 13.73 22.77 12.71 4.91 -10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.11 0.64 0.60 0.72 0.65 0.94 18.53%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 18/01/13 20/01/12 27/01/11 27/01/10 21/01/09 30/01/08 31/01/07 -
Price 1.78 0.73 0.29 0.41 0.20 0.23 0.26 -
P/RPS 1.69 0.58 0.35 0.40 0.17 0.22 0.16 48.07%
P/EPS 11.38 11.93 7.04 6.93 5.62 21.30 -8.23 -
EY 8.79 8.38 14.21 14.44 17.80 4.70 -12.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.33 0.62 0.95 0.51 0.68 0.79 22.70%

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