[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 4.82%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 156,112 138,163 130,558 124,052 121,052 117,171 106,925 28.60%
PBT 12,972 9,256 12,992 15,820 15,520 14,604 19,645 -24.11%
Tax -3,008 1,247 -3,206 -3,460 -3,728 -2,752 -4,586 -24.45%
NP 9,964 10,503 9,785 12,360 11,792 11,852 15,058 -24.00%
-
NP to SH 9,964 10,503 9,785 12,360 11,792 11,825 14,998 -23.80%
-
Tax Rate 23.19% -13.47% 24.68% 21.87% 24.02% 18.84% 23.34% -
Total Cost 146,148 127,660 120,773 111,692 109,260 105,319 91,866 36.16%
-
Net Worth 126,779 152,507 134,639 136,209 130,676 117,691 119,090 4.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,594 3,890 5,188 - - 9,329 12,435 -27.95%
Div Payout % 76.21% 37.04% 53.02% - - 78.89% 82.91% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 126,779 152,507 134,639 136,209 130,676 117,691 119,090 4.24%
NOSH 63,708 77,810 77,826 77,833 77,783 71,763 71,741 -7.59%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.38% 7.60% 7.49% 9.96% 9.74% 10.12% 14.08% -
ROE 7.86% 6.89% 7.27% 9.07% 9.02% 10.05% 12.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 245.04 177.56 167.76 159.38 155.63 163.27 149.04 39.17%
EPS 15.64 13.49 12.57 15.88 15.16 16.48 20.91 -17.55%
DPS 11.92 5.00 6.67 0.00 0.00 13.00 17.33 -22.02%
NAPS 1.99 1.96 1.73 1.75 1.68 1.64 1.66 12.81%
Adjusted Per Share Value based on latest NOSH - 77,879
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.69 47.51 44.90 42.66 41.63 40.29 36.77 28.61%
EPS 3.43 3.61 3.37 4.25 4.06 4.07 5.16 -23.77%
DPS 2.61 1.34 1.78 0.00 0.00 3.21 4.28 -28.02%
NAPS 0.436 0.5245 0.463 0.4684 0.4494 0.4047 0.4095 4.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.89 1.00 1.02 1.20 1.33 1.57 1.69 -
P/RPS 0.36 0.56 0.61 0.75 0.85 0.96 1.13 -53.25%
P/EPS 5.69 7.41 8.11 7.56 8.77 9.53 8.08 -20.79%
EY 17.57 13.50 12.33 13.23 11.40 10.50 12.37 26.27%
DY 13.39 5.00 6.54 0.00 0.00 8.28 10.26 19.36%
P/NAPS 0.45 0.51 0.59 0.69 0.79 0.96 1.02 -41.96%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 26/11/07 02/10/07 28/05/07 -
Price 0.78 0.99 1.02 1.15 1.28 1.33 1.65 -
P/RPS 0.32 0.56 0.61 0.72 0.82 0.81 1.11 -56.26%
P/EPS 4.99 7.33 8.11 7.24 8.44 8.07 7.89 -26.25%
EY 20.05 13.63 12.33 13.81 11.84 12.39 12.67 35.68%
DY 15.28 5.05 6.54 0.00 0.00 9.77 10.51 28.24%
P/NAPS 0.39 0.51 0.59 0.66 0.76 0.81 0.99 -46.17%

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