[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -4.88%
YoY- 1.31%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,052 121,052 117,171 106,925 102,900 96,956 107,740 9.82%
PBT 15,820 15,520 14,604 19,645 20,904 18,964 18,644 -10.34%
Tax -3,460 -3,728 -2,752 -4,586 -5,080 -5,240 -3,957 -8.53%
NP 12,360 11,792 11,852 15,058 15,824 13,724 14,687 -10.83%
-
NP to SH 12,360 11,792 11,825 14,998 15,768 13,588 14,201 -8.81%
-
Tax Rate 21.87% 24.02% 18.84% 23.34% 24.30% 27.63% 21.22% -
Total Cost 111,692 109,260 105,319 91,866 87,076 83,232 93,053 12.90%
-
Net Worth 136,209 130,676 117,691 119,090 122,608 117,971 112,127 13.80%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 9,329 12,435 - - 10,446 -
Div Payout % - - 78.89% 82.91% - - 73.56% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 136,209 130,676 117,691 119,090 122,608 117,971 112,127 13.80%
NOSH 77,833 77,783 71,763 71,741 71,283 71,066 69,644 7.67%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.96% 9.74% 10.12% 14.08% 15.38% 14.15% 13.63% -
ROE 9.07% 9.02% 10.05% 12.59% 12.86% 11.52% 12.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 159.38 155.63 163.27 149.04 144.35 136.43 154.70 2.00%
EPS 15.88 15.16 16.48 20.91 22.12 19.12 20.39 -15.31%
DPS 0.00 0.00 13.00 17.33 0.00 0.00 15.00 -
NAPS 1.75 1.68 1.64 1.66 1.72 1.66 1.61 5.70%
Adjusted Per Share Value based on latest NOSH - 71,769
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.66 41.63 40.29 36.77 35.39 33.34 37.05 9.82%
EPS 4.25 4.06 4.07 5.16 5.42 4.67 4.88 -8.78%
DPS 0.00 0.00 3.21 4.28 0.00 0.00 3.59 -
NAPS 0.4684 0.4494 0.4047 0.4095 0.4216 0.4057 0.3856 13.80%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.33 1.57 1.69 1.84 1.84 1.74 -
P/RPS 0.75 0.85 0.96 1.13 1.27 1.35 1.12 -23.40%
P/EPS 7.56 8.77 9.53 8.08 8.32 9.62 8.53 -7.71%
EY 13.23 11.40 10.50 12.37 12.02 10.39 11.72 8.39%
DY 0.00 0.00 8.28 10.26 0.00 0.00 8.62 -
P/NAPS 0.69 0.79 0.96 1.02 1.07 1.11 1.08 -25.75%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 02/10/07 28/05/07 27/02/07 30/11/06 01/09/06 -
Price 1.15 1.28 1.33 1.65 1.80 1.85 1.83 -
P/RPS 0.72 0.82 0.81 1.11 1.25 1.36 1.18 -27.99%
P/EPS 7.24 8.44 8.07 7.89 8.14 9.68 8.97 -13.27%
EY 13.81 11.84 12.39 12.67 12.29 10.34 11.14 15.35%
DY 0.00 0.00 9.77 10.51 0.00 0.00 8.20 -
P/NAPS 0.66 0.76 0.81 0.99 1.05 1.11 1.14 -30.46%

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