[BRIGHT] YoY TTM Result on 31-May-2011 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 27.5%
YoY- 1.17%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 47,186 44,849 56,306 46,499 45,765 50,500 51,870 -1.56%
PBT 7,510 7,141 3,198 2,776 2,658 2,074 2,045 24.19%
Tax 761 -1,608 -708 -523 -431 -149 -181 -
NP 8,271 5,533 2,490 2,253 2,227 1,925 1,864 28.17%
-
NP to SH 8,271 5,533 2,490 2,253 2,227 1,925 1,864 28.17%
-
Tax Rate -10.13% 22.52% 22.14% 18.84% 16.22% 7.18% 8.85% -
Total Cost 38,915 39,316 53,816 44,246 43,538 48,575 50,006 -4.09%
-
Net Worth 99,149 43,372 25,124 22,465 19,592 17,666 14,715 37.41%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 99,149 43,372 25,124 22,465 19,592 17,666 14,715 37.41%
NOSH 130,322 43,372 43,317 43,202 43,538 44,166 43,281 20.15%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 17.53% 12.34% 4.42% 4.85% 4.87% 3.81% 3.59% -
ROE 8.34% 12.76% 9.91% 10.03% 11.37% 10.90% 12.67% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 36.21 103.40 129.98 107.63 105.11 114.34 119.84 -18.07%
EPS 6.35 12.76 5.75 5.22 5.12 4.36 4.31 6.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7608 1.00 0.58 0.52 0.45 0.40 0.34 14.35%
Adjusted Per Share Value based on latest NOSH - 43,202
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 22.98 21.84 27.42 22.65 22.29 24.59 25.26 -1.56%
EPS 4.03 2.69 1.21 1.10 1.08 0.94 0.91 28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4829 0.2112 0.1224 0.1094 0.0954 0.086 0.0717 37.40%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.665 1.48 0.70 0.44 0.29 0.25 0.14 -
P/RPS 1.84 1.43 0.54 0.41 0.28 0.22 0.12 57.58%
P/EPS 10.48 11.60 12.18 8.44 5.67 5.74 3.25 21.53%
EY 9.54 8.62 8.21 11.85 17.64 17.43 30.76 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.48 1.21 0.85 0.64 0.63 0.41 13.35%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 21/07/14 17/07/13 23/07/12 27/07/11 28/07/10 30/07/09 29/07/08 -
Price 0.66 1.19 0.98 0.45 0.32 0.20 0.14 -
P/RPS 1.82 1.15 0.75 0.42 0.30 0.17 0.12 57.29%
P/EPS 10.40 9.33 17.05 8.63 6.26 4.59 3.25 21.38%
EY 9.62 10.72 5.87 11.59 15.98 21.79 30.76 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.19 1.69 0.87 0.71 0.50 0.41 13.35%

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