Highlights

[LONBISC] YoY Quarter Result on 2019-03-31 [#2]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Mar-2019  [#2]
Profit Trend QoQ -     19.73%    YoY -     196.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 121,609 69,457 61,870 86,666 89,993 92,337 63,095 11.07%
  YoY % 75.09% 12.26% -28.61% -3.70% -2.54% 46.35% -
  Horiz. % 192.74% 110.08% 98.06% 137.36% 142.63% 146.35% 100.00%
PBT 6,205 3,606 1,539 7,453 5,253 6,994 3,828 8.04%
  YoY % 72.07% 134.31% -79.35% 41.88% -24.89% 82.71% -
  Horiz. % 162.10% 94.20% 40.20% 194.70% 137.23% 182.71% 100.00%
Tax -275 -1,606 -776 -799 -903 -1,238 -288 -0.74%
  YoY % 82.88% -106.96% 2.88% 11.52% 27.06% -329.86% -
  Horiz. % 95.49% 557.64% 269.44% 277.43% 313.54% 429.86% 100.00%
NP 5,930 2,000 763 6,654 4,350 5,756 3,540 8.61%
  YoY % 196.50% 162.12% -88.53% 52.97% -24.43% 62.60% -
  Horiz. % 167.51% 56.50% 21.55% 187.97% 122.88% 162.60% 100.00%
NP to SH 5,930 2,000 763 5,469 3,496 4,908 2,896 12.15%
  YoY % 196.50% 162.12% -86.05% 56.44% -28.77% 69.48% -
  Horiz. % 204.77% 69.06% 26.35% 188.85% 120.72% 169.48% 100.00%
Tax Rate 4.43 % 44.54 % 50.42 % 10.72 % 17.19 % 17.70 % 7.52 % -8.12%
  YoY % -90.05% -11.66% 370.34% -37.64% -2.88% 135.37% -
  Horiz. % 58.91% 592.29% 670.48% 142.55% 228.59% 235.37% 100.00%
Total Cost 115,679 67,457 61,107 80,012 85,643 86,581 59,555 11.21%
  YoY % 71.49% 10.39% -23.63% -6.57% -1.08% 45.38% -
  Horiz. % 194.24% 113.27% 102.61% 134.35% 143.80% 145.38% 100.00%
Net Worth 382,992 408,509 406,644 389,855 363,206 308,706 286,880 4.73%
  YoY % -6.25% 0.46% 4.31% 7.34% 17.65% 7.61% -
  Horiz. % 133.50% 142.40% 141.75% 135.89% 126.61% 107.61% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 1,422 - -
  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% -
Div Payout % - % - % - % - % - % 28.99 % - % -
  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% -
Equity
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 382,992 408,509 406,644 389,855 363,206 308,706 286,880 4.73%
  YoY % -6.25% 0.46% 4.31% 7.34% 17.65% 7.61% -
  Horiz. % 133.50% 142.40% 141.75% 135.89% 126.61% 107.61% 100.00%
NOSH 243,944 186,533 186,534 186,533 179,805 142,260 135,962 9.81%
  YoY % 30.78% -0.00% 0.00% 3.74% 26.39% 4.63% -
  Horiz. % 179.42% 137.20% 137.20% 137.20% 132.25% 104.63% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.88 % 2.88 % 1.23 % 7.68 % 4.83 % 6.23 % 5.61 % -2.21%
  YoY % 69.44% 134.15% -83.98% 59.01% -22.47% 11.05% -
  Horiz. % 86.99% 51.34% 21.93% 136.90% 86.10% 111.05% 100.00%
ROE 1.55 % 0.49 % 0.19 % 1.40 % 0.96 % 1.59 % 1.01 % 7.09%
  YoY % 216.33% 157.89% -86.43% 45.83% -39.62% 57.43% -
  Horiz. % 153.47% 48.51% 18.81% 138.61% 95.05% 157.43% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 49.85 37.24 33.17 46.46 50.05 64.91 46.41 1.15%
  YoY % 33.86% 12.27% -28.61% -7.17% -22.89% 39.86% -
  Horiz. % 107.41% 80.24% 71.47% 100.11% 107.84% 139.86% 100.00%
EPS 2.43 1.07 0.65 2.93 1.94 3.45 2.13 2.13%
  YoY % 127.10% 64.62% -77.82% 51.03% -43.77% 61.97% -
  Horiz. % 114.08% 50.23% 30.52% 137.56% 91.08% 161.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  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% -
NAPS 1.5700 2.1900 2.1800 2.0900 2.0200 2.1700 2.1100 -4.62%
  YoY % -28.31% 0.46% 4.31% 3.47% -6.91% 2.84% -
  Horiz. % 74.41% 103.79% 103.32% 99.05% 95.73% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 285,783
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 42.55 24.30 21.65 30.33 31.49 32.31 22.08 11.07%
  YoY % 75.10% 12.24% -28.62% -3.68% -2.54% 46.33% -
  Horiz. % 192.71% 110.05% 98.05% 137.36% 142.62% 146.33% 100.00%
EPS 2.07 0.70 0.27 1.91 1.22 1.72 1.01 12.17%
  YoY % 195.71% 159.26% -85.86% 56.56% -29.07% 70.30% -
  Horiz. % 204.95% 69.31% 26.73% 189.11% 120.79% 170.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
  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% -
NAPS 1.3401 1.4294 1.4229 1.3642 1.2709 1.0802 1.0038 4.73%
  YoY % -6.25% 0.46% 4.30% 7.34% 17.65% 7.61% -
  Horiz. % 133.50% 142.40% 141.75% 135.90% 126.61% 107.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3900 0.5550 0.7400 0.8300 0.6350 0.6800 0.6700 -
P/RPS 0.78 1.49 0.00 1.79 1.27 1.05 1.44 -9.34%
  YoY % -47.65% 0.00% 0.00% 40.94% 20.95% -27.08% -
  Horiz. % 54.17% 103.47% 0.00% 124.31% 88.19% 72.92% 100.00%
P/EPS 16.04 51.76 0.00 28.31 32.66 19.71 31.46 -10.22%
  YoY % -69.01% 0.00% 0.00% -13.32% 65.70% -37.35% -
  Horiz. % 50.99% 164.53% 0.00% 89.99% 103.81% 62.65% 100.00%
EY 6.23 1.93 0.00 3.53 3.06 5.07 3.18 11.36%
  YoY % 222.80% 0.00% 0.00% 15.36% -39.64% 59.43% -
  Horiz. % 195.91% 60.69% 0.00% 111.01% 96.23% 159.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
  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% -
P/NAPS 0.25 0.25 0.37 0.40 0.31 0.31 0.32 -3.87%
  YoY % 0.00% -32.43% -7.50% 29.03% 0.00% -3.12% -
  Horiz. % 78.12% 78.12% 115.62% 125.00% 96.88% 96.88% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 31/05/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.3000 0.4900 0.7650 0.8050 0.8000 0.6750 0.6250 -
P/RPS 0.60 1.32 0.00 1.73 1.60 1.04 1.35 -12.17%
  YoY % -54.55% 0.00% 0.00% 8.12% 53.85% -22.96% -
  Horiz. % 44.44% 97.78% 0.00% 128.15% 118.52% 77.04% 100.00%
P/EPS 12.34 45.70 0.00 27.46 41.15 19.57 29.34 -12.94%
  YoY % -73.00% 0.00% 0.00% -33.27% 110.27% -33.30% -
  Horiz. % 42.06% 155.76% 0.00% 93.59% 140.25% 66.70% 100.00%
EY 8.10 2.19 0.00 3.64 2.43 5.11 3.41 14.85%
  YoY % 269.86% 0.00% 0.00% 49.79% -52.45% 49.85% -
  Horiz. % 237.54% 64.22% 0.00% 106.74% 71.26% 149.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
  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% -
P/NAPS 0.19 0.22 0.38 0.39 0.40 0.31 0.30 -7.05%
  YoY % -13.64% -42.11% -2.56% -2.50% 29.03% 3.33% -
  Horiz. % 63.33% 73.33% 126.67% 130.00% 133.33% 103.33% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers