[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 16.04%
YoY- 6.41%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 121,052 117,171 106,925 102,900 96,956 107,740 102,542 11.68%
PBT 15,520 14,604 19,645 20,904 18,964 18,644 20,652 -17.32%
Tax -3,728 -2,752 -4,586 -5,080 -5,240 -3,957 -5,266 -20.55%
NP 11,792 11,852 15,058 15,824 13,724 14,687 15,385 -16.23%
-
NP to SH 11,792 11,825 14,998 15,768 13,588 14,201 14,804 -14.05%
-
Tax Rate 24.02% 18.84% 23.34% 24.30% 27.63% 21.22% 25.50% -
Total Cost 109,260 105,319 91,866 87,076 83,232 93,053 87,157 16.24%
-
Net Worth 130,676 117,691 119,090 122,608 117,971 112,127 109,358 12.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 9,329 12,435 - - 10,446 13,930 -
Div Payout % - 78.89% 82.91% - - 73.56% 94.10% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 130,676 117,691 119,090 122,608 117,971 112,127 109,358 12.59%
NOSH 77,783 71,763 71,741 71,283 71,066 69,644 69,654 7.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.74% 10.12% 14.08% 15.38% 14.15% 13.63% 15.00% -
ROE 9.02% 10.05% 12.59% 12.86% 11.52% 12.67% 13.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 155.63 163.27 149.04 144.35 136.43 154.70 147.22 3.76%
EPS 15.16 16.48 20.91 22.12 19.12 20.39 21.25 -20.14%
DPS 0.00 13.00 17.33 0.00 0.00 15.00 20.00 -
NAPS 1.68 1.64 1.66 1.72 1.66 1.61 1.57 4.61%
Adjusted Per Share Value based on latest NOSH - 71,319
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.63 40.29 36.77 35.39 33.34 37.05 35.26 11.69%
EPS 4.06 4.07 5.16 5.42 4.67 4.88 5.09 -13.98%
DPS 0.00 3.21 4.28 0.00 0.00 3.59 4.79 -
NAPS 0.4494 0.4047 0.4095 0.4216 0.4057 0.3856 0.3761 12.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.33 1.57 1.69 1.84 1.84 1.74 1.76 -
P/RPS 0.85 0.96 1.13 1.27 1.35 1.12 1.20 -20.52%
P/EPS 8.77 9.53 8.08 8.32 9.62 8.53 8.28 3.90%
EY 11.40 10.50 12.37 12.02 10.39 11.72 12.08 -3.78%
DY 0.00 8.28 10.26 0.00 0.00 8.62 11.36 -
P/NAPS 0.79 0.96 1.02 1.07 1.11 1.08 1.12 -20.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 02/10/07 28/05/07 27/02/07 30/11/06 01/09/06 29/05/06 -
Price 1.28 1.33 1.65 1.80 1.85 1.83 1.76 -
P/RPS 0.82 0.81 1.11 1.25 1.36 1.18 1.20 -22.40%
P/EPS 8.44 8.07 7.89 8.14 9.68 8.97 8.28 1.28%
EY 11.84 12.39 12.67 12.29 10.34 11.14 12.08 -1.32%
DY 0.00 9.77 10.51 0.00 0.00 8.20 11.36 -
P/NAPS 0.76 0.81 0.99 1.05 1.11 1.14 1.12 -22.76%

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