[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.98%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 237,372 232,444 223,434 202,858 202,444 186,624 184,302 18.32%
PBT 21,126 30,976 17,594 18,538 18,228 15,492 17,613 12.85%
Tax -6,202 -9,504 471 -1,758 -1,550 -1,404 -491 439.87%
NP 14,924 21,472 18,065 16,780 16,678 14,088 17,122 -8.72%
-
NP to SH 10,838 17,356 15,064 15,533 15,232 12,660 16,028 -22.90%
-
Tax Rate 29.36% 30.68% -2.68% 9.48% 8.50% 9.06% 2.79% -
Total Cost 222,448 210,972 205,369 186,078 185,766 172,536 167,180 20.91%
-
Net Worth 203,692 203,510 180,992 177,490 181,254 176,573 168,578 13.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,305 - - - 2,341 -
Div Payout % - - 8.66% - - - 14.61% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 203,692 203,510 180,992 177,490 181,254 176,573 168,578 13.40%
NOSH 96,081 95,995 87,015 87,005 83,144 83,289 78,045 14.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.29% 9.24% 8.09% 8.27% 8.24% 7.55% 9.29% -
ROE 5.32% 8.53% 8.32% 8.75% 8.40% 7.17% 9.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 247.05 242.14 256.77 233.16 243.49 224.07 236.15 3.04%
EPS 11.28 18.08 17.31 17.85 18.32 15.20 20.54 -32.86%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.00 -
NAPS 2.12 2.12 2.08 2.04 2.18 2.12 2.16 -1.23%
Adjusted Per Share Value based on latest NOSH - 86,939
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.63 79.94 76.84 69.76 69.62 64.18 63.38 18.32%
EPS 3.73 5.97 5.18 5.34 5.24 4.35 5.51 -22.84%
DPS 0.00 0.00 0.45 0.00 0.00 0.00 0.81 -
NAPS 0.7005 0.6999 0.6224 0.6104 0.6233 0.6072 0.5797 13.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.07 1.07 1.04 1.05 1.01 1.00 0.88 -
P/RPS 0.43 0.44 0.41 0.45 0.41 0.45 0.37 10.50%
P/EPS 9.49 5.92 6.01 5.88 5.51 6.58 4.29 69.52%
EY 10.54 16.90 16.65 17.00 18.14 15.20 23.34 -41.05%
DY 0.00 0.00 1.44 0.00 0.00 0.00 3.41 -
P/NAPS 0.50 0.50 0.50 0.51 0.46 0.47 0.41 14.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.00 1.04 1.13 1.04 1.03 1.05 0.99 -
P/RPS 0.40 0.43 0.44 0.45 0.42 0.47 0.42 -3.19%
P/EPS 8.87 5.75 6.53 5.83 5.62 6.91 4.82 50.00%
EY 11.28 17.38 15.32 17.17 17.79 14.48 20.74 -33.29%
DY 0.00 0.00 1.33 0.00 0.00 0.00 3.03 -
P/NAPS 0.47 0.49 0.54 0.51 0.47 0.50 0.46 1.44%

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