[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -12.57%
YoY- 41.39%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 242,958 233,536 253,520 250,076 255,646 255,960 259,286 -4.22%
PBT 18,642 21,972 14,218 15,890 17,254 19,444 18,394 0.89%
Tax -1,150 -1,148 -455 -1,333 -1,044 -844 -961 12.65%
NP 17,492 20,824 13,763 14,557 16,210 18,600 17,433 0.22%
-
NP to SH 14,876 18,168 11,092 11,732 13,418 16,040 13,651 5.86%
-
Tax Rate 6.17% 5.22% 3.20% 8.39% 6.05% 4.34% 5.22% -
Total Cost 225,466 212,712 239,757 235,518 239,436 237,360 241,853 -4.54%
-
Net Worth 287,439 285,068 238,630 245,291 240,120 222,549 211,199 22.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,724 - - - - - - -
Div Payout % 18.32% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 287,439 285,068 238,630 245,291 240,120 222,549 211,199 22.69%
NOSH 136,227 136,396 114,177 112,519 118,286 102,557 95,999 26.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.20% 8.92% 5.43% 5.82% 6.34% 7.27% 6.72% -
ROE 5.18% 6.37% 4.65% 4.78% 5.59% 7.21% 6.46% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 178.35 171.22 222.04 222.25 216.12 249.58 270.09 -24.07%
EPS 10.92 13.32 9.71 10.43 12.02 15.64 14.22 -16.07%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.09 2.09 2.18 2.03 2.17 2.20 -2.73%
Adjusted Per Share Value based on latest NOSH - 112,365
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.55 80.31 87.19 86.00 87.92 88.02 89.17 -4.22%
EPS 5.12 6.25 3.81 4.03 4.61 5.52 4.69 5.99%
DPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9885 0.9803 0.8206 0.8436 0.8258 0.7653 0.7263 22.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.67 0.69 0.71 0.77 0.73 0.71 0.86 -
P/RPS 0.38 0.40 0.32 0.35 0.34 0.28 0.32 12.08%
P/EPS 6.14 5.18 7.31 7.38 6.44 4.54 6.05 0.98%
EY 16.30 19.30 13.68 13.54 15.54 22.03 16.53 -0.92%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.35 0.36 0.33 0.39 -12.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.625 0.67 0.69 0.70 0.76 0.82 0.76 -
P/RPS 0.35 0.39 0.31 0.31 0.35 0.33 0.28 15.96%
P/EPS 5.72 5.03 7.10 6.71 6.70 5.24 5.34 4.66%
EY 17.47 19.88 14.08 14.90 14.93 19.07 18.71 -4.44%
DY 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.33 0.32 0.37 0.38 0.35 -9.72%

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