[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 12.94%
YoY- 11.12%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 100,832 91,388 81,958 75,537 70,246 67,044 65,511 33.20%
PBT 21,042 18,724 14,538 14,673 13,218 12,388 12,109 44.39%
Tax -5,380 -5,820 -3,035 -3,133 -3,000 -2,600 -2,616 61.50%
NP 15,662 12,904 11,503 11,540 10,218 9,788 9,493 39.49%
-
NP to SH 14,818 12,904 11,503 11,540 10,218 9,788 9,493 34.45%
-
Tax Rate 25.57% 31.08% 20.88% 21.35% 22.70% 20.99% 21.60% -
Total Cost 85,170 78,484 70,455 63,997 60,028 57,256 56,018 32.12%
-
Net Worth 110,756 102,489 104,401 98,212 98,223 95,161 87,589 16.88%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 3,411 4,546 - - 3,220 -
Div Payout % - - 29.66% 39.40% - - 33.92% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 110,756 102,489 104,401 98,212 98,223 95,161 87,589 16.88%
NOSH 68,792 68,784 68,235 68,203 68,210 67,972 64,404 4.47%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.53% 14.12% 14.04% 15.28% 14.55% 14.60% 14.49% -
ROE 13.38% 12.59% 11.02% 11.75% 10.40% 10.29% 10.84% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 146.57 132.86 120.11 110.75 102.98 98.63 101.72 27.48%
EPS 21.54 18.76 16.86 16.92 14.98 14.40 14.74 28.68%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 5.00 -
NAPS 1.61 1.49 1.53 1.44 1.44 1.40 1.36 11.87%
Adjusted Per Share Value based on latest NOSH - 68,192
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.68 31.43 28.19 25.98 24.16 23.06 22.53 33.21%
EPS 5.10 4.44 3.96 3.97 3.51 3.37 3.26 34.65%
DPS 0.00 0.00 1.17 1.56 0.00 0.00 1.11 -
NAPS 0.3809 0.3525 0.359 0.3378 0.3378 0.3273 0.3012 16.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.79 2.10 2.21 2.42 2.57 2.13 2.20 -
P/RPS 1.22 1.58 1.84 2.19 2.50 2.16 2.16 -31.60%
P/EPS 8.31 11.19 13.11 14.30 17.16 14.79 14.93 -32.26%
EY 12.03 8.93 7.63 6.99 5.83 6.76 6.70 47.56%
DY 0.00 0.00 2.26 2.75 0.00 0.00 2.27 -
P/NAPS 1.11 1.41 1.44 1.68 1.78 1.52 1.62 -22.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 31/10/05 29/08/05 27/04/05 28/02/05 29/11/04 30/08/04 -
Price 1.77 2.00 2.17 2.35 2.43 2.33 2.15 -
P/RPS 1.21 1.51 1.81 2.12 2.36 2.36 2.11 -30.90%
P/EPS 8.22 10.66 12.87 13.89 16.22 16.18 14.59 -31.71%
EY 12.17 9.38 7.77 7.20 6.16 6.18 6.86 46.39%
DY 0.00 0.00 2.30 2.84 0.00 0.00 2.33 -
P/NAPS 1.10 1.34 1.42 1.63 1.69 1.66 1.58 -21.39%

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