[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -37.55%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 255,960 259,286 245,053 237,372 232,444 223,434 202,858 16.75%
PBT 19,444 18,394 15,698 21,126 30,976 17,594 18,538 3.22%
Tax -844 -961 -4,182 -6,202 -9,504 471 -1,758 -38.66%
NP 18,600 17,433 11,516 14,924 21,472 18,065 16,780 7.09%
-
NP to SH 16,040 13,651 8,297 10,838 17,356 15,064 15,533 2.16%
-
Tax Rate 4.34% 5.22% 26.64% 29.36% 30.68% -2.68% 9.48% -
Total Cost 237,360 241,853 233,537 222,448 210,972 205,369 186,078 17.60%
-
Net Worth 222,549 211,199 204,552 203,692 203,510 180,992 177,490 16.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 1,305 - -
Div Payout % - - - - - 8.66% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 222,549 211,199 204,552 203,692 203,510 180,992 177,490 16.26%
NOSH 102,557 95,999 96,033 96,081 95,995 87,015 87,005 11.57%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.27% 6.72% 4.70% 6.29% 9.24% 8.09% 8.27% -
ROE 7.21% 6.46% 4.06% 5.32% 8.53% 8.32% 8.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 249.58 270.09 255.17 247.05 242.14 256.77 233.16 4.63%
EPS 15.64 14.22 8.64 11.28 18.08 17.31 17.85 -8.42%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.17 2.20 2.13 2.12 2.12 2.08 2.04 4.20%
Adjusted Per Share Value based on latest NOSH - 96,428
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.02 89.17 84.27 81.63 79.94 76.84 69.76 16.74%
EPS 5.52 4.69 2.85 3.73 5.97 5.18 5.34 2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.7653 0.7263 0.7035 0.7005 0.6999 0.6224 0.6104 16.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.71 0.86 1.02 1.07 1.07 1.04 1.05 -
P/RPS 0.28 0.32 0.40 0.43 0.44 0.41 0.45 -27.09%
P/EPS 4.54 6.05 11.81 9.49 5.92 6.01 5.88 -15.82%
EY 22.03 16.53 8.47 10.54 16.90 16.65 17.00 18.84%
DY 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.33 0.39 0.48 0.50 0.50 0.50 0.51 -25.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 07/06/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.82 0.76 0.91 1.00 1.04 1.13 1.04 -
P/RPS 0.33 0.28 0.36 0.40 0.43 0.44 0.45 -18.66%
P/EPS 5.24 5.34 10.53 8.87 5.75 6.53 5.83 -6.85%
EY 19.07 18.71 9.49 11.28 17.38 15.32 17.17 7.24%
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
P/NAPS 0.38 0.35 0.43 0.47 0.49 0.54 0.51 -17.79%

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