[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
09-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 30.53%
YoY- 27.02%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 202,444 186,624 184,302 175,732 168,070 156,112 138,163 28.91%
PBT 18,228 15,492 17,613 13,341 11,978 12,972 9,256 56.91%
Tax -1,550 -1,404 -491 -16 -1,390 -3,008 1,247 -
NP 16,678 14,088 17,122 13,325 10,588 9,964 10,503 35.99%
-
NP to SH 15,232 12,660 16,028 12,429 9,522 9,964 10,503 28.03%
-
Tax Rate 8.50% 9.06% 2.79% 0.12% 11.60% 23.19% -13.47% -
Total Cost 185,766 172,536 167,180 162,406 157,482 146,148 127,660 28.32%
-
Net Worth 181,254 176,573 168,578 162,393 157,659 126,779 152,507 12.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,341 - 8,897 7,594 3,890 -
Div Payout % - - 14.61% - 93.44% 76.21% 37.04% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 181,254 176,573 168,578 162,393 157,659 126,779 152,507 12.16%
NOSH 83,144 83,289 78,045 78,073 78,049 63,708 77,810 4.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.24% 7.55% 9.29% 7.58% 6.30% 6.38% 7.60% -
ROE 8.40% 7.17% 9.51% 7.65% 6.04% 7.86% 6.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 243.49 224.07 236.15 225.08 215.34 245.04 177.56 23.35%
EPS 18.32 15.20 20.54 15.92 12.20 15.64 13.49 22.56%
DPS 0.00 0.00 3.00 0.00 11.40 11.92 5.00 -
NAPS 2.18 2.12 2.16 2.08 2.02 1.99 1.96 7.32%
Adjusted Per Share Value based on latest NOSH - 78,099
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.62 64.18 63.38 60.43 57.80 53.69 47.51 28.92%
EPS 5.24 4.35 5.51 4.27 3.27 3.43 3.61 28.11%
DPS 0.00 0.00 0.81 0.00 3.06 2.61 1.34 -
NAPS 0.6233 0.6072 0.5797 0.5585 0.5422 0.436 0.5245 12.15%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.00 0.88 0.70 0.80 0.89 1.00 -
P/RPS 0.41 0.45 0.37 0.31 0.37 0.36 0.56 -18.72%
P/EPS 5.51 6.58 4.29 4.40 6.56 5.69 7.41 -17.87%
EY 18.14 15.20 23.34 22.74 15.25 17.57 13.50 21.70%
DY 0.00 0.00 3.41 0.00 14.25 13.39 5.00 -
P/NAPS 0.46 0.47 0.41 0.34 0.40 0.45 0.51 -6.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 09/06/09 27/02/09 28/11/08 29/08/08 -
Price 1.03 1.05 0.99 0.87 0.70 0.78 0.99 -
P/RPS 0.42 0.47 0.42 0.39 0.33 0.32 0.56 -17.40%
P/EPS 5.62 6.91 4.82 5.46 5.74 4.99 7.33 -16.18%
EY 17.79 14.48 20.74 18.30 17.43 20.05 13.63 19.37%
DY 0.00 0.00 3.03 0.00 16.29 15.28 5.05 -
P/NAPS 0.47 0.50 0.46 0.42 0.35 0.39 0.51 -5.28%

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