[BRIGHT] YoY Quarter Result on 2022-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 14,201 12,445 9,417 12,966 17,917 14,047 10,463 5.22% YoY % 14.11% 32.15% -27.37% -27.63% 27.55% 34.25% - Horiz. % 135.73% 118.94% 90.00% 123.92% 171.24% 134.25% 100.00%
PBT 1,678 1,744 -562 709 -312 -696 -401 - YoY % -3.78% 410.32% -179.27% 327.24% 55.17% -73.57% - Horiz. % -418.45% -434.91% 140.15% -176.81% 77.81% 173.57% 100.00%
Tax -3 -1 2 -1 -1 -1 -2 6.99% YoY % -200.00% -150.00% 300.00% 0.00% 0.00% 50.00% - Horiz. % 150.00% 50.00% -100.00% 50.00% 50.00% 50.00% 100.00%
NP 1,675 1,743 -560 708 -313 -697 -403 - YoY % -3.90% 411.25% -179.10% 326.20% 55.09% -72.95% - Horiz. % -415.63% -432.51% 138.96% -175.68% 77.67% 172.95% 100.00%
NP to SH 1,675 1,743 -560 708 -313 -697 -403 - YoY % -3.90% 411.25% -179.10% 326.20% 55.09% -72.95% - Horiz. % -415.63% -432.51% 138.96% -175.68% 77.67% 172.95% 100.00%
Tax Rate 0.18 % 0.06 % - % 0.14 % - % - % - % - YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 128.57% 42.86% 0.00% 100.00% - - -
Total Cost 12,526 10,702 9,977 12,258 18,230 14,744 10,866 2.40% YoY % 17.04% 7.27% -18.61% -32.76% 23.64% 35.69% - Horiz. % 115.28% 98.49% 91.82% 112.81% 167.77% 135.69% 100.00%
Net Worth 119,091 114,985 112,932 117,038 115,170 114,821 119,338 -0.03% YoY % 3.57% 1.82% -3.51% 1.62% 0.30% -3.79% - Horiz. % 99.79% 96.35% 94.63% 98.07% 96.51% 96.21% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 119,091 114,985 112,932 117,038 115,170 114,821 119,338 -0.03% YoY % 3.57% 1.82% -3.51% 1.62% 0.30% -3.79% - Horiz. % 99.79% 96.35% 94.63% 98.07% 96.51% 96.21% 100.00%
NOSH 205,331 205,331 205,331 205,331 205,331 205,331 164,265 3.79% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% - Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 11.79 % 14.01 % -5.95 % 5.46 % -1.75 % -4.96 % -3.85 % - YoY % -15.85% 335.46% -208.97% 412.00% 64.72% -28.83% - Horiz. % -306.23% -363.90% 154.55% -141.82% 45.45% 128.83% 100.00%
ROE 1.41 % 1.52 % -0.50 % 0.60 % -0.27 % -0.61 % -0.34 % - YoY % -7.24% 404.00% -183.33% 322.22% 55.74% -79.41% - Horiz. % -414.71% -447.06% 147.06% -176.47% 79.41% 179.41% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 6.92 6.06 4.59 6.31 8.73 6.84 6.37 1.39% YoY % 14.19% 32.03% -27.26% -27.72% 27.63% 7.38% - Horiz. % 108.63% 95.13% 72.06% 99.06% 137.05% 107.38% 100.00%
EPS 0.82 0.85 -0.27 0.34 -0.15 -0.34 -0.25 - YoY % -3.53% 414.81% -179.41% 326.67% 55.88% -36.00% - Horiz. % -328.00% -340.00% 108.00% -136.00% 60.00% 136.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5800 0.5600 0.5500 0.5700 0.5609 0.5592 0.7265 -3.68% YoY % 3.57% 1.82% -3.51% 1.62% 0.30% -23.03% - Horiz. % 79.83% 77.08% 75.71% 78.46% 77.21% 76.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,331 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 6.92 6.06 4.59 6.31 8.73 6.84 5.10 5.22% YoY % 14.19% 32.03% -27.26% -27.72% 27.63% 34.12% - Horiz. % 135.69% 118.82% 90.00% 123.73% 171.18% 134.12% 100.00%
EPS 0.82 0.85 -0.27 0.34 -0.15 -0.34 -0.20 - YoY % -3.53% 414.81% -179.41% 326.67% 55.88% -70.00% - Horiz. % -410.00% -425.00% 135.00% -170.00% 75.00% 170.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5800 0.5600 0.5500 0.5700 0.5609 0.5592 0.5812 -0.03% YoY % 3.57% 1.82% -3.51% 1.62% 0.30% -3.79% - Horiz. % 99.79% 96.35% 94.63% 98.07% 96.51% 96.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.1750 0.1950 0.2250 0.2000 0.1800 0.1800 0.3150 -
P/RPS 2.53 3.22 4.91 3.17 2.06 2.63 4.95 -10.58% YoY % -21.43% -34.42% 54.89% 53.88% -21.67% -46.87% - Horiz. % 51.11% 65.05% 99.19% 64.04% 41.62% 53.13% 100.00%
P/EPS 21.45 22.97 -82.50 58.00 -118.08 -53.03 -128.40 - YoY % -6.62% 127.84% -242.24% 149.12% -122.67% 58.70% - Horiz. % -16.71% -17.89% 64.25% -45.17% 91.96% 41.30% 100.00%
EY 4.66 4.35 -1.21 1.72 -0.85 -1.89 -0.78 - YoY % 7.13% 459.50% -170.35% 302.35% 55.03% -142.31% - Horiz. % -597.44% -557.69% 155.13% -220.51% 108.97% 242.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.30 0.35 0.41 0.35 0.32 0.32 0.43 -5.82% YoY % -14.29% -14.63% 17.14% 9.38% 0.00% -25.58% - Horiz. % 69.77% 81.40% 95.35% 81.40% 74.42% 74.42% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date - 28/07/22 28/07/21 27/07/20 22/07/19 23/07/18 24/07/17 -
Price 0.1800 0.1750 0.2600 0.2400 0.1800 0.2150 0.3300 -
P/RPS 2.60 2.89 5.67 3.80 2.06 3.14 5.18 -10.85% YoY % -10.03% -49.03% 49.21% 84.47% -34.39% -39.38% - Horiz. % 50.19% 55.79% 109.46% 73.36% 39.77% 60.62% 100.00%
P/EPS 22.07 20.62 -95.33 69.60 -118.08 -63.34 -134.51 - YoY % 7.03% 121.63% -236.97% 158.94% -86.42% 52.91% - Horiz. % -16.41% -15.33% 70.87% -51.74% 87.79% 47.09% 100.00%
EY 4.53 4.85 -1.05 1.44 -0.85 -1.58 -0.74 - YoY % -6.60% 561.90% -172.92% 269.41% 46.20% -113.51% - Horiz. % -612.16% -655.41% 141.89% -194.59% 114.86% 213.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.31 0.31 0.47 0.42 0.32 0.38 0.45 -6.02% YoY % 0.00% -34.04% 11.90% 31.25% -15.79% -15.56% - Horiz. % 68.89% 68.89% 104.44% 93.33% 71.11% 84.44% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BPI Q3 2022 Financial Report.pdf 
