[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -20.83%
YoY- -34.76%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 168,070 156,112 138,163 130,558 124,052 121,052 117,171 27.04%
PBT 11,978 12,972 9,256 12,992 15,820 15,520 14,604 -12.32%
Tax -1,390 -3,008 1,247 -3,206 -3,460 -3,728 -2,752 -36.44%
NP 10,588 9,964 10,503 9,785 12,360 11,792 11,852 -7.21%
-
NP to SH 9,522 9,964 10,503 9,785 12,360 11,792 11,825 -13.38%
-
Tax Rate 11.60% 23.19% -13.47% 24.68% 21.87% 24.02% 18.84% -
Total Cost 157,482 146,148 127,660 120,773 111,692 109,260 105,319 30.60%
-
Net Worth 157,659 126,779 152,507 134,639 136,209 130,676 117,691 21.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,897 7,594 3,890 5,188 - - 9,329 -3.09%
Div Payout % 93.44% 76.21% 37.04% 53.02% - - 78.89% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 157,659 126,779 152,507 134,639 136,209 130,676 117,691 21.41%
NOSH 78,049 63,708 77,810 77,826 77,833 77,783 71,763 5.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.30% 6.38% 7.60% 7.49% 9.96% 9.74% 10.12% -
ROE 6.04% 7.86% 6.89% 7.27% 9.07% 9.02% 10.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 215.34 245.04 177.56 167.76 159.38 155.63 163.27 20.16%
EPS 12.20 15.64 13.49 12.57 15.88 15.16 16.48 -18.09%
DPS 11.40 11.92 5.00 6.67 0.00 0.00 13.00 -8.34%
NAPS 2.02 1.99 1.96 1.73 1.75 1.68 1.64 14.83%
Adjusted Per Share Value based on latest NOSH - 77,785
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.80 53.69 47.51 44.90 42.66 41.63 40.29 27.06%
EPS 3.27 3.43 3.61 3.37 4.25 4.06 4.07 -13.51%
DPS 3.06 2.61 1.34 1.78 0.00 0.00 3.21 -3.12%
NAPS 0.5422 0.436 0.5245 0.463 0.4684 0.4494 0.4047 21.42%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 0.89 1.00 1.02 1.20 1.33 1.57 -
P/RPS 0.37 0.36 0.56 0.61 0.75 0.85 0.96 -46.88%
P/EPS 6.56 5.69 7.41 8.11 7.56 8.77 9.53 -21.95%
EY 15.25 17.57 13.50 12.33 13.23 11.40 10.50 28.10%
DY 14.25 13.39 5.00 6.54 0.00 0.00 8.28 43.37%
P/NAPS 0.40 0.45 0.51 0.59 0.69 0.79 0.96 -44.06%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 26/11/07 02/10/07 -
Price 0.70 0.78 0.99 1.02 1.15 1.28 1.33 -
P/RPS 0.33 0.32 0.56 0.61 0.72 0.82 0.81 -44.89%
P/EPS 5.74 4.99 7.33 8.11 7.24 8.44 8.07 -20.23%
EY 17.43 20.05 13.63 12.33 13.81 11.84 12.39 25.42%
DY 16.29 15.28 5.05 6.54 0.00 0.00 9.77 40.39%
P/NAPS 0.35 0.39 0.51 0.59 0.66 0.76 0.81 -42.69%

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