[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 6.37%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 350,556 359,995 349,046 331,114 292,880 289,979 247,042 26.25%
PBT 25,780 21,514 21,256 25,150 22,324 18,789 17,496 29.45%
Tax -2,548 -4,202 -3,817 -3,550 -2,148 -3,710 -1,150 69.87%
NP 23,232 17,312 17,438 21,600 20,176 15,079 16,345 26.38%
-
NP to SH 20,300 14,349 14,854 18,522 17,412 12,364 13,204 33.17%
-
Tax Rate 9.88% 19.53% 17.96% 14.12% 9.62% 19.75% 6.57% -
Total Cost 327,324 342,683 331,608 309,514 272,704 274,900 230,697 26.24%
-
Net Worth 357,517 311,748 300,909 308,699 303,002 289,799 287,283 15.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,477 1,957 2,845 - - 1,841 -
Div Payout % - 10.30% 13.18% 15.36% - - 13.95% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 357,517 311,748 300,909 308,699 303,002 289,799 287,283 15.68%
NOSH 174,398 147,747 146,785 142,258 142,254 138,000 138,117 16.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.63% 4.81% 5.00% 6.52% 6.89% 5.20% 6.62% -
ROE 5.68% 4.60% 4.94% 6.00% 5.75% 4.27% 4.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 201.01 243.65 237.79 232.76 205.88 210.13 178.86 8.08%
EPS 11.64 9.71 10.12 13.02 12.24 8.96 9.56 14.01%
DPS 0.00 1.00 1.33 2.00 0.00 0.00 1.33 -
NAPS 2.05 2.11 2.05 2.17 2.13 2.10 2.08 -0.96%
Adjusted Per Share Value based on latest NOSH - 142,260
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 120.56 123.80 120.04 113.87 100.72 99.72 84.96 26.25%
EPS 6.98 4.93 5.11 6.37 5.99 4.25 4.54 33.17%
DPS 0.00 0.51 0.67 0.98 0.00 0.00 0.63 -
NAPS 1.2295 1.0721 1.0348 1.0616 1.042 0.9966 0.988 15.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.825 0.85 0.89 0.68 0.68 0.655 0.645 -
P/RPS 0.41 0.35 0.37 0.29 0.33 0.31 0.36 9.04%
P/EPS 7.09 8.75 8.79 5.22 5.56 7.31 6.75 3.32%
EY 14.11 11.43 11.37 19.15 18.00 13.68 14.82 -3.21%
DY 0.00 1.18 1.50 2.94 0.00 0.00 2.07 -
P/NAPS 0.40 0.40 0.43 0.31 0.32 0.31 0.31 18.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.695 0.85 0.88 0.675 0.70 0.66 0.725 -
P/RPS 0.35 0.35 0.37 0.29 0.34 0.31 0.41 -10.00%
P/EPS 5.97 8.75 8.70 5.18 5.72 7.37 7.58 -14.70%
EY 16.75 11.43 11.50 19.29 17.49 13.57 13.19 17.25%
DY 0.00 1.18 1.52 2.96 0.00 0.00 1.84 -
P/NAPS 0.34 0.40 0.43 0.31 0.33 0.31 0.35 -1.91%

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