Highlights

[LONBISC] YoY Quarter Result on 2019-06-30 [#3]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 30-Jun-2019  [#3]
Profit Trend QoQ -     -432.36%    YoY -     -924.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 54,462 91,151 85,735 112,165 102,355 96,228 63,803 -2.50%
  YoY % -40.25% 6.32% -23.56% 9.58% 6.37% 50.82% -
  Horiz. % 85.36% 142.86% 134.37% 175.80% 160.42% 150.82% 100.00%
PBT -19,511 3,261 1,766 5,954 5,137 3,367 3,801 -
  YoY % -698.31% 84.65% -70.34% 15.90% 52.57% -11.42% -
  Horiz. % -513.31% 85.79% 46.46% 156.64% 135.15% 88.58% 100.00%
Tax -198 -872 -360 -1,935 -1,578 -1,088 -288 -5.82%
  YoY % 77.29% -142.22% 81.40% -22.62% -45.04% -277.78% -
  Horiz. % 68.75% 302.78% 125.00% 671.88% 547.92% 377.78% 100.00%
NP -19,709 2,389 1,406 4,019 3,559 2,279 3,513 -
  YoY % -924.99% 69.91% -65.02% 12.92% 56.16% -35.13% -
  Horiz. % -561.03% 68.00% 40.02% 114.40% 101.31% 64.87% 100.00%
NP to SH -19,709 2,389 1,406 3,601 2,898 1,880 2,465 -
  YoY % -924.99% 69.91% -60.96% 24.26% 54.15% -23.73% -
  Horiz. % -799.55% 96.92% 57.04% 146.09% 117.57% 76.27% 100.00%
Tax Rate - % 26.74 % 20.39 % 32.50 % 30.72 % 32.31 % 7.58 % -
  YoY % 0.00% 31.14% -37.26% 5.79% -4.92% 326.25% -
  Horiz. % 0.00% 352.77% 269.00% 428.76% 405.28% 426.25% 100.00%
Total Cost 74,171 88,762 84,329 108,146 98,796 93,949 60,290 3.37%
  YoY % -16.44% 5.26% -22.02% 9.46% 5.16% 55.83% -
  Horiz. % 123.02% 147.23% 139.87% 179.38% 163.87% 155.83% 100.00%
Net Worth 372,202 410,374 406,644 393,586 365,115 301,093 286,435 4.28%
  YoY % -9.30% 0.92% 3.32% 7.80% 21.26% 5.12% -
  Horiz. % 129.94% 143.27% 141.97% 137.41% 127.47% 105.12% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - 1,468 1,377 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 6.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 106.66% 100.00%
Div Payout % - % - % - % - % - % 78.13 % 55.87 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 39.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 139.84% 100.00%
Equity
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 372,202 410,374 406,644 393,586 365,115 301,093 286,435 4.28%
  YoY % -9.30% 0.92% 3.32% 7.80% 21.26% 5.12% -
  Horiz. % 129.94% 143.27% 141.97% 137.41% 127.47% 105.12% 100.00%
NOSH 290,783 186,533 186,534 186,533 179,859 146,875 137,709 12.70%
  YoY % 55.89% -0.00% 0.00% 3.71% 22.46% 6.66% -
  Horiz. % 211.16% 135.45% 135.45% 135.45% 130.61% 106.66% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -36.19 % 2.62 % 1.64 % 3.58 % 3.48 % 2.37 % 5.51 % -
  YoY % -1,481.30% 59.76% -54.19% 2.87% 46.84% -56.99% -
  Horiz. % -656.81% 47.55% 29.76% 64.97% 63.16% 43.01% 100.00%
ROE -5.30 % 0.58 % 0.35 % 0.91 % 0.79 % 0.62 % 0.86 % -
  YoY % -1,013.79% 65.71% -61.54% 15.19% 27.42% -27.91% -
  Horiz. % -616.28% 67.44% 40.70% 105.81% 91.86% 72.09% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.73 48.87 45.96 60.13 56.91 65.52 46.33 -13.49%
  YoY % -61.67% 6.33% -23.57% 5.66% -13.14% 41.42% -
  Horiz. % 40.43% 105.48% 99.20% 129.79% 122.84% 141.42% 100.00%
EPS -6.78 1.28 0.75 1.93 1.61 1.28 1.79 -
  YoY % -629.69% 70.67% -61.14% 19.88% 25.78% -28.49% -
  Horiz. % -378.77% 71.51% 41.90% 107.82% 89.94% 71.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.2800 2.2000 2.1800 2.1100 2.0300 2.0500 2.0800 -7.47%
  YoY % -41.82% 0.92% 3.32% 3.94% -0.98% -1.44% -
  Horiz. % 61.54% 105.77% 104.81% 101.44% 97.60% 98.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.73 31.35 29.48 38.57 35.20 33.09 21.94 -2.50%
  YoY % -40.26% 6.34% -23.57% 9.57% 6.38% 50.82% -
  Horiz. % 85.37% 142.89% 134.37% 175.80% 160.44% 150.82% 100.00%
EPS -6.78 0.82 0.48 1.24 1.00 0.65 0.85 -
  YoY % -926.83% 70.83% -61.29% 24.00% 53.85% -23.53% -
  Horiz. % -797.65% 96.47% 56.47% 145.88% 117.65% 76.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.51% 100.00%
NAPS 1.2800 1.4113 1.3984 1.3535 1.2556 1.0355 0.9850 4.28%
  YoY % -9.30% 0.92% 3.32% 7.80% 21.26% 5.13% -
  Horiz. % 129.95% 143.28% 141.97% 137.41% 127.47% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3150 0.5100 0.7600 0.7950 0.7800 0.8900 0.6450 -
P/RPS 1.68 1.04 1.65 1.32 1.37 1.36 1.39 3.08%
  YoY % 61.54% -36.97% 25.00% -3.65% 0.74% -2.16% -
  Horiz. % 120.86% 74.82% 118.71% 94.96% 98.56% 97.84% 100.00%
P/EPS -4.65 39.82 100.83 41.18 48.41 69.53 36.03 -
  YoY % -111.68% -60.51% 144.85% -14.93% -30.38% 92.98% -
  Horiz. % -12.91% 110.52% 279.85% 114.29% 134.36% 192.98% 100.00%
EY -21.52 2.51 0.99 2.43 2.07 1.44 2.78 -
  YoY % -957.37% 153.54% -59.26% 17.39% 43.75% -48.20% -
  Horiz. % -774.10% 90.29% 35.61% 87.41% 74.46% 51.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.12 1.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -27.74% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 72.26% 100.00%
P/NAPS 0.25 0.23 0.35 0.38 0.38 0.43 0.31 -3.38%
  YoY % 8.70% -34.29% -7.89% 0.00% -11.63% 38.71% -
  Horiz. % 80.65% 74.19% 112.90% 122.58% 122.58% 138.71% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 30/08/18 30/08/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.1400 0.5700 0.7600 0.7700 0.8100 0.8800 0.7250 -
P/RPS 0.75 1.17 1.65 1.28 1.42 1.34 1.56 -11.05%
  YoY % -35.90% -29.09% 28.91% -9.86% 5.97% -14.10% -
  Horiz. % 48.08% 75.00% 105.77% 82.05% 91.03% 85.90% 100.00%
P/EPS -2.07 44.51 100.83 39.89 50.27 68.75 40.50 -
  YoY % -104.65% -55.86% 152.77% -20.65% -26.88% 69.75% -
  Horiz. % -5.11% 109.90% 248.96% 98.49% 124.12% 169.75% 100.00%
EY -48.41 2.25 0.99 2.51 1.99 1.45 2.47 -
  YoY % -2,251.56% 127.27% -60.56% 26.13% 37.24% -41.30% -
  Horiz. % -1,959.92% 91.09% 40.08% 101.62% 80.57% 58.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.14 1.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 82.61% 100.00%
P/NAPS 0.11 0.26 0.35 0.36 0.40 0.43 0.35 -16.90%
  YoY % -57.69% -25.71% -2.78% -10.00% -6.98% 22.86% -
  Horiz. % 31.43% 74.29% 100.00% 102.86% 114.29% 122.86% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers