[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -18.12%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 292,880 289,979 247,042 242,958 233,536 253,520 250,076 11.09%
PBT 22,324 18,789 17,496 18,642 21,972 14,218 15,890 25.41%
Tax -2,148 -3,710 -1,150 -1,150 -1,148 -455 -1,333 37.40%
NP 20,176 15,079 16,345 17,492 20,824 13,763 14,557 24.28%
-
NP to SH 17,412 12,364 13,204 14,876 18,168 11,092 11,732 30.08%
-
Tax Rate 9.62% 19.75% 6.57% 6.17% 5.22% 3.20% 8.39% -
Total Cost 272,704 274,900 230,697 225,466 212,712 239,757 235,518 10.25%
-
Net Worth 303,002 289,799 287,283 287,439 285,068 238,630 245,291 15.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 1,841 2,724 - - - -
Div Payout % - - 13.95% 18.32% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 303,002 289,799 287,283 287,439 285,068 238,630 245,291 15.11%
NOSH 142,254 138,000 138,117 136,227 136,396 114,177 112,519 16.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.89% 5.20% 6.62% 7.20% 8.92% 5.43% 5.82% -
ROE 5.75% 4.27% 4.60% 5.18% 6.37% 4.65% 4.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 205.88 210.13 178.86 178.35 171.22 222.04 222.25 -4.96%
EPS 12.24 8.96 9.56 10.92 13.32 9.71 10.43 11.24%
DPS 0.00 0.00 1.33 2.00 0.00 0.00 0.00 -
NAPS 2.13 2.10 2.08 2.11 2.09 2.09 2.18 -1.53%
Adjusted Per Share Value based on latest NOSH - 135,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 100.72 99.72 84.96 83.55 80.31 87.19 86.00 11.09%
EPS 5.99 4.25 4.54 5.12 6.25 3.81 4.03 30.20%
DPS 0.00 0.00 0.63 0.94 0.00 0.00 0.00 -
NAPS 1.042 0.9966 0.988 0.9885 0.9803 0.8206 0.8436 15.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.655 0.645 0.67 0.69 0.71 0.77 -
P/RPS 0.33 0.31 0.36 0.38 0.40 0.32 0.35 -3.84%
P/EPS 5.56 7.31 6.75 6.14 5.18 7.31 7.38 -17.18%
EY 18.00 13.68 14.82 16.30 19.30 13.68 13.54 20.88%
DY 0.00 0.00 2.07 2.99 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.31 0.32 0.33 0.34 0.35 -5.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.70 0.66 0.725 0.625 0.67 0.69 0.70 -
P/RPS 0.34 0.31 0.41 0.35 0.39 0.31 0.31 6.34%
P/EPS 5.72 7.37 7.58 5.72 5.03 7.10 6.71 -10.08%
EY 17.49 13.57 13.19 17.47 19.88 14.08 14.90 11.26%
DY 0.00 0.00 1.84 3.20 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.35 0.30 0.32 0.33 0.32 2.07%

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