[BRIGHT] YoY Cumulative Quarter 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- 22.08%
YoY- 76.25%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 47,969 29,117 26,358 31,392 42,613 35,784 33,349 6.24%
PBT 181 2,339 5,654 5,388 2,927 2,920 1,706 -31.17%
Tax -4 -42 -138 -1,336 -628 -411 -297 -51.19%
NP 177 2,297 5,516 4,052 2,299 2,509 1,409 -29.20%
-
NP to SH 177 2,297 5,516 4,052 2,299 2,509 1,409 -29.20%
-
Tax Rate 2.21% 1.80% 2.44% 24.80% 21.46% 14.08% 17.41% -
Total Cost 47,792 26,820 20,842 27,340 40,314 33,275 31,940 6.94%
-
Net Worth 119,913 120,340 64,069 43,290 25,111 22,494 19,449 35.37%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 119,913 120,340 64,069 43,290 25,111 22,494 19,449 35.37%
NOSH 164,265 164,265 84,213 43,290 43,295 43,258 43,220 24.89%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 0.37% 7.89% 20.93% 12.91% 5.40% 7.01% 4.23% -
ROE 0.15% 1.91% 8.61% 9.36% 9.16% 11.15% 7.24% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 29.20 17.73 31.30 72.51 98.42 82.72 77.16 -14.93%
EPS 0.11 1.54 6.55 9.36 5.31 5.80 3.26 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7326 0.7608 1.00 0.58 0.52 0.45 8.38%
Adjusted Per Share Value based on latest NOSH - 43,372
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 23.36 14.18 12.84 15.29 20.75 17.43 16.24 6.24%
EPS 0.09 1.12 2.69 1.97 1.12 1.22 0.69 -28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.584 0.5861 0.312 0.2108 0.1223 0.1096 0.0947 35.38%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.30 0.46 0.665 1.48 0.70 0.44 0.29 -
P/RPS 1.03 2.60 2.12 2.04 0.71 0.53 0.38 18.06%
P/EPS 278.42 32.90 10.15 15.81 13.18 7.59 8.90 77.41%
EY 0.36 3.04 9.85 6.32 7.59 13.18 11.24 -43.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.87 1.48 1.21 0.85 0.64 -7.14%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/07/16 27/07/15 21/07/14 17/07/13 23/07/12 27/07/11 28/07/10 -
Price 0.32 0.495 0.66 1.19 0.98 0.45 0.32 -
P/RPS 1.10 2.79 2.11 1.64 1.00 0.54 0.41 17.86%
P/EPS 296.98 35.40 10.08 12.71 18.46 7.76 9.82 76.41%
EY 0.34 2.82 9.92 7.87 5.42 12.89 10.19 -43.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.87 1.19 1.69 0.87 0.71 -7.65%

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