[BRIGHT] YoY Annualized Quarter Result on 31-May-2012 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 10.66%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 38,822 35,144 41,856 56,817 47,712 44,465 48,098 -3.50%
PBT 3,118 7,538 7,184 3,902 3,893 2,274 1,789 9.69%
Tax -56 -184 -1,781 -837 -548 -396 -440 -29.06%
NP 3,062 7,354 5,402 3,065 3,345 1,878 1,349 14.63%
-
NP to SH 3,062 7,354 5,402 3,065 3,345 1,878 1,349 14.63%
-
Tax Rate 1.80% 2.44% 24.79% 21.45% 14.08% 17.41% 24.59% -
Total Cost 35,760 27,789 36,453 53,752 44,366 42,586 46,749 -4.36%
-
Net Worth 120,340 64,069 43,290 25,111 22,494 19,449 17,299 38.14%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 120,340 64,069 43,290 25,111 22,494 19,449 17,299 38.14%
NOSH 164,265 84,213 43,290 43,295 43,258 43,220 43,247 24.89%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 7.89% 20.93% 12.91% 5.40% 7.01% 4.23% 2.81% -
ROE 2.54% 11.48% 12.48% 12.21% 14.87% 9.66% 7.80% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 23.63 41.73 96.69 131.23 110.29 102.88 111.22 -22.74%
EPS 2.05 8.73 12.48 7.08 7.73 4.35 3.12 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7326 0.7608 1.00 0.58 0.52 0.45 0.40 10.60%
Adjusted Per Share Value based on latest NOSH - 43,317
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 18.91 17.12 20.38 27.67 23.24 21.66 23.42 -3.50%
EPS 1.49 3.58 2.63 1.49 1.63 0.91 0.66 14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5861 0.312 0.2108 0.1223 0.1096 0.0947 0.0843 38.13%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.46 0.665 1.48 0.70 0.44 0.29 0.25 -
P/RPS 1.95 1.59 1.53 0.53 0.40 0.28 0.22 43.83%
P/EPS 24.67 7.61 11.86 9.89 5.69 6.67 8.01 20.61%
EY 4.05 13.13 8.43 10.11 17.58 14.99 12.48 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 1.48 1.21 0.85 0.64 0.63 0.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 27/07/15 21/07/14 17/07/13 23/07/12 27/07/11 28/07/10 30/07/09 -
Price 0.495 0.66 1.19 0.98 0.45 0.32 0.20 -
P/RPS 2.09 1.58 1.23 0.75 0.41 0.31 0.18 50.45%
P/EPS 26.55 7.56 9.54 13.84 5.82 7.36 6.41 26.71%
EY 3.77 13.23 10.49 7.22 17.19 13.58 15.60 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.87 1.19 1.69 0.87 0.71 0.50 5.25%

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