[BRIGHT] YoY Annualized Quarter Result on 31-May-2010 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -16.58%
YoY- 39.23%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 41,856 56,817 47,712 44,465 48,098 51,490 54,580 -4.32%
PBT 7,184 3,902 3,893 2,274 1,789 1,397 -912 -
Tax -1,781 -837 -548 -396 -440 -220 -90 64.38%
NP 5,402 3,065 3,345 1,878 1,349 1,177 -1,002 -
-
NP to SH 5,402 3,065 3,345 1,878 1,349 1,177 -1,002 -
-
Tax Rate 24.79% 21.45% 14.08% 17.41% 24.59% 15.75% - -
Total Cost 36,453 53,752 44,366 42,586 46,749 50,313 55,582 -6.78%
-
Net Worth 43,290 25,111 22,494 19,449 17,299 14,716 13,397 21.56%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 43,290 25,111 22,494 19,449 17,299 14,716 13,397 21.56%
NOSH 43,290 43,295 43,258 43,220 43,247 43,284 43,218 0.02%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 12.91% 5.40% 7.01% 4.23% 2.81% 2.29% -1.84% -
ROE 12.48% 12.21% 14.87% 9.66% 7.80% 8.00% -7.48% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 96.69 131.23 110.29 102.88 111.22 118.96 126.29 -4.34%
EPS 12.48 7.08 7.73 4.35 3.12 2.72 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.58 0.52 0.45 0.40 0.34 0.31 21.53%
Adjusted Per Share Value based on latest NOSH - 43,538
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 20.38 27.67 23.24 21.66 23.42 25.08 26.58 -4.32%
EPS 2.63 1.49 1.63 0.91 0.66 0.57 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2108 0.1223 0.1096 0.0947 0.0843 0.0717 0.0652 21.57%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.48 0.70 0.44 0.29 0.25 0.14 0.23 -
P/RPS 1.53 0.53 0.40 0.28 0.22 0.12 0.18 42.81%
P/EPS 11.86 9.89 5.69 6.67 8.01 5.15 -9.91 -
EY 8.43 10.11 17.58 14.99 12.48 19.43 -10.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.21 0.85 0.64 0.63 0.41 0.74 12.23%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 17/07/13 23/07/12 27/07/11 28/07/10 30/07/09 29/07/08 31/07/07 -
Price 1.19 0.98 0.45 0.32 0.20 0.14 0.25 -
P/RPS 1.23 0.75 0.41 0.31 0.18 0.12 0.20 35.31%
P/EPS 9.54 13.84 5.82 7.36 6.41 5.15 -10.78 -
EY 10.49 7.22 17.19 13.58 15.60 19.43 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.69 0.87 0.71 0.50 0.41 0.81 6.61%

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