[LONBISC] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -1.0%
YoY- 4.28%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 62,881 61,798 55,348 52,744 51,710 47,324 41,168 32.59%
PBT 12,322 12,110 11,440 11,081 11,277 9,616 7,420 40.19%
Tax -1,937 -1,548 -2,028 -2,135 -2,241 -2,108 -400 185.95%
NP 10,385 10,562 9,412 8,946 9,036 7,508 7,020 29.80%
-
NP to SH 10,385 10,562 9,412 8,946 9,036 7,508 7,020 29.80%
-
Tax Rate 15.72% 12.78% 17.73% 19.27% 19.87% 21.92% 5.39% -
Total Cost 52,496 51,236 45,936 43,798 42,674 39,816 34,148 33.16%
-
Net Worth 86,258 84,725 73,531 63,200 39,990 39,999 63,419 22.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 1,999 2,666 - - -
Div Payout % - - - 22.36% 29.50% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 86,258 84,725 73,531 63,200 39,990 39,999 63,419 22.73%
NOSH 64,371 63,703 58,825 39,999 39,990 39,999 39,886 37.54%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 16.52% 17.09% 17.01% 16.96% 17.47% 15.87% 17.05% -
ROE 12.04% 12.47% 12.80% 14.16% 22.60% 18.77% 11.07% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 97.68 97.01 94.09 131.86 129.31 118.31 103.21 -3.60%
EPS 16.13 16.58 16.00 17.89 18.07 18.76 17.60 -5.64%
DPS 0.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 1.34 1.33 1.25 1.58 1.00 1.00 1.59 -10.76%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.62 21.25 19.03 18.14 17.78 16.27 14.16 32.56%
EPS 3.57 3.63 3.24 3.08 3.11 2.58 2.41 29.91%
DPS 0.00 0.00 0.00 0.69 0.92 0.00 0.00 -
NAPS 0.2966 0.2914 0.2529 0.2173 0.1375 0.1376 0.2181 22.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.42 2.34 2.12 1.94 2.00 1.94 1.99 -
P/RPS 2.48 2.41 2.25 1.47 1.55 1.64 1.93 18.17%
P/EPS 15.00 14.11 13.25 8.67 8.85 10.34 11.31 20.69%
EY 6.67 7.09 7.55 11.53 11.30 9.68 8.84 -17.10%
DY 0.00 0.00 0.00 2.58 3.33 0.00 0.00 -
P/NAPS 1.81 1.76 1.70 1.23 2.00 1.94 1.25 27.96%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 01/07/04 24/02/04 14/11/03 29/08/03 23/05/03 10/03/03 21/10/02 -
Price 2.20 2.48 2.36 2.30 2.25 2.03 2.02 -
P/RPS 2.25 2.56 2.51 1.74 1.74 1.72 1.96 9.62%
P/EPS 13.64 14.96 14.75 10.28 9.96 10.82 11.48 12.16%
EY 7.33 6.69 6.78 9.72 10.04 9.25 8.71 -10.85%
DY 0.00 0.00 0.00 2.17 2.96 0.00 0.00 -
P/NAPS 1.64 1.86 1.89 1.46 2.25 2.03 1.27 18.56%

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