[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -0.09%
YoY- 28.28%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 102,900 96,956 107,740 102,542 100,832 91,388 81,958 16.33%
PBT 20,904 18,964 18,644 20,652 21,042 18,724 14,538 27.31%
Tax -5,080 -5,240 -3,957 -5,266 -5,380 -5,820 -3,035 40.84%
NP 15,824 13,724 14,687 15,385 15,662 12,904 11,503 23.61%
-
NP to SH 15,768 13,588 14,201 14,804 14,818 12,904 11,503 23.32%
-
Tax Rate 24.30% 27.63% 21.22% 25.50% 25.57% 31.08% 20.88% -
Total Cost 87,076 83,232 93,053 87,157 85,170 78,484 70,455 15.12%
-
Net Worth 122,608 117,971 112,127 109,358 110,756 102,489 104,401 11.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 10,446 13,930 - - 3,411 -
Div Payout % - - 73.56% 94.10% - - 29.66% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 122,608 117,971 112,127 109,358 110,756 102,489 104,401 11.27%
NOSH 71,283 71,066 69,644 69,654 68,792 68,784 68,235 2.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.38% 14.15% 13.63% 15.00% 15.53% 14.12% 14.04% -
ROE 12.86% 11.52% 12.67% 13.54% 13.38% 12.59% 11.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 144.35 136.43 154.70 147.22 146.57 132.86 120.11 13.00%
EPS 22.12 19.12 20.39 21.25 21.54 18.76 16.86 19.78%
DPS 0.00 0.00 15.00 20.00 0.00 0.00 5.00 -
NAPS 1.72 1.66 1.61 1.57 1.61 1.49 1.53 8.09%
Adjusted Per Share Value based on latest NOSH - 69,698
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.39 33.34 37.05 35.26 34.68 31.43 28.19 16.32%
EPS 5.42 4.67 4.88 5.09 5.10 4.44 3.96 23.20%
DPS 0.00 0.00 3.59 4.79 0.00 0.00 1.17 -
NAPS 0.4216 0.4057 0.3856 0.3761 0.3809 0.3525 0.359 11.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.84 1.84 1.74 1.76 1.79 2.10 2.21 -
P/RPS 1.27 1.35 1.12 1.20 1.22 1.58 1.84 -21.84%
P/EPS 8.32 9.62 8.53 8.28 8.31 11.19 13.11 -26.08%
EY 12.02 10.39 11.72 12.08 12.03 8.93 7.63 35.27%
DY 0.00 0.00 8.62 11.36 0.00 0.00 2.26 -
P/NAPS 1.07 1.11 1.08 1.12 1.11 1.41 1.44 -17.91%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 01/09/06 29/05/06 27/02/06 31/10/05 29/08/05 -
Price 1.80 1.85 1.83 1.76 1.77 2.00 2.17 -
P/RPS 1.25 1.36 1.18 1.20 1.21 1.51 1.81 -21.81%
P/EPS 8.14 9.68 8.97 8.28 8.22 10.66 12.87 -26.25%
EY 12.29 10.34 11.14 12.08 12.17 9.38 7.77 35.64%
DY 0.00 0.00 8.20 11.36 0.00 0.00 2.30 -
P/NAPS 1.05 1.11 1.14 1.12 1.10 1.34 1.42 -18.18%

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