[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 14.83%
YoY- 45.02%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 96,956 107,740 102,542 100,832 91,388 81,958 75,537 18.08%
PBT 18,964 18,644 20,652 21,042 18,724 14,538 14,673 18.63%
Tax -5,240 -3,957 -5,266 -5,380 -5,820 -3,035 -3,133 40.85%
NP 13,724 14,687 15,385 15,662 12,904 11,503 11,540 12.23%
-
NP to SH 13,588 14,201 14,804 14,818 12,904 11,503 11,540 11.49%
-
Tax Rate 27.63% 21.22% 25.50% 25.57% 31.08% 20.88% 21.35% -
Total Cost 83,232 93,053 87,157 85,170 78,484 70,455 63,997 19.12%
-
Net Worth 117,971 112,127 109,358 110,756 102,489 104,401 98,212 12.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 10,446 13,930 - - 3,411 4,546 -
Div Payout % - 73.56% 94.10% - - 29.66% 39.40% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 117,971 112,127 109,358 110,756 102,489 104,401 98,212 12.98%
NOSH 71,066 69,644 69,654 68,792 68,784 68,235 68,203 2.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.15% 13.63% 15.00% 15.53% 14.12% 14.04% 15.28% -
ROE 11.52% 12.67% 13.54% 13.38% 12.59% 11.02% 11.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 136.43 154.70 147.22 146.57 132.86 120.11 110.75 14.90%
EPS 19.12 20.39 21.25 21.54 18.76 16.86 16.92 8.48%
DPS 0.00 15.00 20.00 0.00 0.00 5.00 6.67 -
NAPS 1.66 1.61 1.57 1.61 1.49 1.53 1.44 9.93%
Adjusted Per Share Value based on latest NOSH - 68,799
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.34 37.05 35.26 34.68 31.43 28.19 25.98 18.07%
EPS 4.67 4.88 5.09 5.10 4.44 3.96 3.97 11.42%
DPS 0.00 3.59 4.79 0.00 0.00 1.17 1.56 -
NAPS 0.4057 0.3856 0.3761 0.3809 0.3525 0.359 0.3378 12.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.84 1.74 1.76 1.79 2.10 2.21 2.42 -
P/RPS 1.35 1.12 1.20 1.22 1.58 1.84 2.19 -27.54%
P/EPS 9.62 8.53 8.28 8.31 11.19 13.11 14.30 -23.20%
EY 10.39 11.72 12.08 12.03 8.93 7.63 6.99 30.21%
DY 0.00 8.62 11.36 0.00 0.00 2.26 2.75 -
P/NAPS 1.11 1.08 1.12 1.11 1.41 1.44 1.68 -24.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 01/09/06 29/05/06 27/02/06 31/10/05 29/08/05 27/04/05 -
Price 1.85 1.83 1.76 1.77 2.00 2.17 2.35 -
P/RPS 1.36 1.18 1.20 1.21 1.51 1.81 2.12 -25.59%
P/EPS 9.68 8.97 8.28 8.22 10.66 12.87 13.89 -21.37%
EY 10.34 11.14 12.08 12.17 9.38 7.77 7.20 27.26%
DY 0.00 8.20 11.36 0.00 0.00 2.30 2.84 -
P/NAPS 1.11 1.14 1.12 1.10 1.34 1.42 1.63 -22.57%

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