[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 20.32%
YoY- 59.97%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 232,444 223,434 202,858 202,444 186,624 184,302 175,732 20.47%
PBT 30,976 17,594 18,538 18,228 15,492 17,613 13,341 75.25%
Tax -9,504 471 -1,758 -1,550 -1,404 -491 -16 6938.88%
NP 21,472 18,065 16,780 16,678 14,088 17,122 13,325 37.40%
-
NP to SH 17,356 15,064 15,533 15,232 12,660 16,028 12,429 24.90%
-
Tax Rate 30.68% -2.68% 9.48% 8.50% 9.06% 2.79% 0.12% -
Total Cost 210,972 205,369 186,078 185,766 172,536 167,180 162,406 19.03%
-
Net Worth 203,510 180,992 177,490 181,254 176,573 168,578 162,393 16.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,305 - - - 2,341 - -
Div Payout % - 8.66% - - - 14.61% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 203,510 180,992 177,490 181,254 176,573 168,578 162,393 16.22%
NOSH 95,995 87,015 87,005 83,144 83,289 78,045 78,073 14.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.24% 8.09% 8.27% 8.24% 7.55% 9.29% 7.58% -
ROE 8.53% 8.32% 8.75% 8.40% 7.17% 9.51% 7.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 242.14 256.77 233.16 243.49 224.07 236.15 225.08 4.98%
EPS 18.08 17.31 17.85 18.32 15.20 20.54 15.92 8.84%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.12 2.08 2.04 2.18 2.12 2.16 2.08 1.27%
Adjusted Per Share Value based on latest NOSH - 83,196
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.94 76.84 69.76 69.62 64.18 63.38 60.43 20.48%
EPS 5.97 5.18 5.34 5.24 4.35 5.51 4.27 25.00%
DPS 0.00 0.45 0.00 0.00 0.00 0.81 0.00 -
NAPS 0.6999 0.6224 0.6104 0.6233 0.6072 0.5797 0.5585 16.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.04 1.05 1.01 1.00 0.88 0.70 -
P/RPS 0.44 0.41 0.45 0.41 0.45 0.37 0.31 26.27%
P/EPS 5.92 6.01 5.88 5.51 6.58 4.29 4.40 21.85%
EY 16.90 16.65 17.00 18.14 15.20 23.34 22.74 -17.93%
DY 0.00 1.44 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 0.50 0.50 0.51 0.46 0.47 0.41 0.34 29.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 -
Price 1.04 1.13 1.04 1.03 1.05 0.99 0.87 -
P/RPS 0.43 0.44 0.45 0.42 0.47 0.42 0.39 6.71%
P/EPS 5.75 6.53 5.83 5.62 6.91 4.82 5.46 3.50%
EY 17.38 15.32 17.17 17.79 14.48 20.74 18.30 -3.37%
DY 0.00 1.33 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.49 0.54 0.51 0.47 0.50 0.46 0.42 10.81%

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