[LONBISC] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -0.28%
YoY- -13.22%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 138,163 130,558 124,052 121,052 117,171 106,925 102,900 21.72%
PBT 9,256 12,992 15,820 15,520 14,604 19,645 20,904 -41.93%
Tax 1,247 -3,206 -3,460 -3,728 -2,752 -4,586 -5,080 -
NP 10,503 9,785 12,360 11,792 11,852 15,058 15,824 -23.92%
-
NP to SH 10,503 9,785 12,360 11,792 11,825 14,998 15,768 -23.74%
-
Tax Rate -13.47% 24.68% 21.87% 24.02% 18.84% 23.34% 24.30% -
Total Cost 127,660 120,773 111,692 109,260 105,319 91,866 87,076 29.08%
-
Net Worth 152,507 134,639 136,209 130,676 117,691 119,090 122,608 15.67%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,890 5,188 - - 9,329 12,435 - -
Div Payout % 37.04% 53.02% - - 78.89% 82.91% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 152,507 134,639 136,209 130,676 117,691 119,090 122,608 15.67%
NOSH 77,810 77,826 77,833 77,783 71,763 71,741 71,283 6.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.60% 7.49% 9.96% 9.74% 10.12% 14.08% 15.38% -
ROE 6.89% 7.27% 9.07% 9.02% 10.05% 12.59% 12.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 177.56 167.76 159.38 155.63 163.27 149.04 144.35 14.81%
EPS 13.49 12.57 15.88 15.16 16.48 20.91 22.12 -28.10%
DPS 5.00 6.67 0.00 0.00 13.00 17.33 0.00 -
NAPS 1.96 1.73 1.75 1.68 1.64 1.66 1.72 9.10%
Adjusted Per Share Value based on latest NOSH - 77,783
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.51 44.90 42.66 41.63 40.29 36.77 35.39 21.71%
EPS 3.61 3.37 4.25 4.06 4.07 5.16 5.42 -23.75%
DPS 1.34 1.78 0.00 0.00 3.21 4.28 0.00 -
NAPS 0.5245 0.463 0.4684 0.4494 0.4047 0.4095 0.4216 15.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.02 1.20 1.33 1.57 1.69 1.84 -
P/RPS 0.56 0.61 0.75 0.85 0.96 1.13 1.27 -42.09%
P/EPS 7.41 8.11 7.56 8.77 9.53 8.08 8.32 -7.43%
EY 13.50 12.33 13.23 11.40 10.50 12.37 12.02 8.05%
DY 5.00 6.54 0.00 0.00 8.28 10.26 0.00 -
P/NAPS 0.51 0.59 0.69 0.79 0.96 1.02 1.07 -39.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 26/11/07 02/10/07 28/05/07 27/02/07 -
Price 0.99 1.02 1.15 1.28 1.33 1.65 1.80 -
P/RPS 0.56 0.61 0.72 0.82 0.81 1.11 1.25 -41.47%
P/EPS 7.33 8.11 7.24 8.44 8.07 7.89 8.14 -6.75%
EY 13.63 12.33 13.81 11.84 12.39 12.67 12.29 7.14%
DY 5.05 6.54 0.00 0.00 9.77 10.51 0.00 -
P/NAPS 0.51 0.59 0.66 0.76 0.81 0.99 1.05 -38.23%

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