[LONBISC] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -5.13%
YoY- -15.5%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 184,302 175,732 168,070 156,112 138,163 130,558 124,052 30.23%
PBT 17,613 13,341 11,978 12,972 9,256 12,992 15,820 7.42%
Tax -491 -16 -1,390 -3,008 1,247 -3,206 -3,460 -72.82%
NP 17,122 13,325 10,588 9,964 10,503 9,785 12,360 24.29%
-
NP to SH 16,028 12,429 9,522 9,964 10,503 9,785 12,360 18.93%
-
Tax Rate 2.79% 0.12% 11.60% 23.19% -13.47% 24.68% 21.87% -
Total Cost 167,180 162,406 157,482 146,148 127,660 120,773 111,692 30.88%
-
Net Worth 168,578 162,393 157,659 126,779 152,507 134,639 136,209 15.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,341 - 8,897 7,594 3,890 5,188 - -
Div Payout % 14.61% - 93.44% 76.21% 37.04% 53.02% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 168,578 162,393 157,659 126,779 152,507 134,639 136,209 15.28%
NOSH 78,045 78,073 78,049 63,708 77,810 77,826 77,833 0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.29% 7.58% 6.30% 6.38% 7.60% 7.49% 9.96% -
ROE 9.51% 7.65% 6.04% 7.86% 6.89% 7.27% 9.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 236.15 225.08 215.34 245.04 177.56 167.76 159.38 29.99%
EPS 20.54 15.92 12.20 15.64 13.49 12.57 15.88 18.73%
DPS 3.00 0.00 11.40 11.92 5.00 6.67 0.00 -
NAPS 2.16 2.08 2.02 1.99 1.96 1.73 1.75 15.07%
Adjusted Per Share Value based on latest NOSH - 78,087
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.38 60.43 57.80 53.69 47.51 44.90 42.66 30.23%
EPS 5.51 4.27 3.27 3.43 3.61 3.37 4.25 18.91%
DPS 0.81 0.00 3.06 2.61 1.34 1.78 0.00 -
NAPS 0.5797 0.5585 0.5422 0.436 0.5245 0.463 0.4684 15.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.88 0.70 0.80 0.89 1.00 1.02 1.20 -
P/RPS 0.37 0.31 0.37 0.36 0.56 0.61 0.75 -37.59%
P/EPS 4.29 4.40 6.56 5.69 7.41 8.11 7.56 -31.48%
EY 23.34 22.74 15.25 17.57 13.50 12.33 13.23 46.05%
DY 3.41 0.00 14.25 13.39 5.00 6.54 0.00 -
P/NAPS 0.41 0.34 0.40 0.45 0.51 0.59 0.69 -29.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 09/06/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.99 0.87 0.70 0.78 0.99 1.02 1.15 -
P/RPS 0.42 0.39 0.33 0.32 0.56 0.61 0.72 -30.20%
P/EPS 4.82 5.46 5.74 4.99 7.33 8.11 7.24 -23.77%
EY 20.74 18.30 17.43 20.05 13.63 12.33 13.81 31.17%
DY 3.03 0.00 16.29 15.28 5.05 6.54 0.00 -
P/NAPS 0.46 0.42 0.35 0.39 0.51 0.59 0.66 -21.40%

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