[LONBISC] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -11.24%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 331,114 292,880 289,979 247,042 242,958 233,536 253,520 19.42%
PBT 25,150 22,324 18,789 17,496 18,642 21,972 14,218 46.11%
Tax -3,550 -2,148 -3,710 -1,150 -1,150 -1,148 -455 291.90%
NP 21,600 20,176 15,079 16,345 17,492 20,824 13,763 34.93%
-
NP to SH 18,522 17,412 12,364 13,204 14,876 18,168 11,092 40.61%
-
Tax Rate 14.12% 9.62% 19.75% 6.57% 6.17% 5.22% 3.20% -
Total Cost 309,514 272,704 274,900 230,697 225,466 212,712 239,757 18.50%
-
Net Worth 308,699 303,002 289,799 287,283 287,439 285,068 238,630 18.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,845 - - 1,841 2,724 - - -
Div Payout % 15.36% - - 13.95% 18.32% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,699 303,002 289,799 287,283 287,439 285,068 238,630 18.66%
NOSH 142,258 142,254 138,000 138,117 136,227 136,396 114,177 15.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.52% 6.89% 5.20% 6.62% 7.20% 8.92% 5.43% -
ROE 6.00% 5.75% 4.27% 4.60% 5.18% 6.37% 4.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 232.76 205.88 210.13 178.86 178.35 171.22 222.04 3.18%
EPS 13.02 12.24 8.96 9.56 10.92 13.32 9.71 21.53%
DPS 2.00 0.00 0.00 1.33 2.00 0.00 0.00 -
NAPS 2.17 2.13 2.10 2.08 2.11 2.09 2.09 2.52%
Adjusted Per Share Value based on latest NOSH - 137,709
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 113.87 100.72 99.72 84.96 83.55 80.31 87.19 19.42%
EPS 6.37 5.99 4.25 4.54 5.12 6.25 3.81 40.73%
DPS 0.98 0.00 0.00 0.63 0.94 0.00 0.00 -
NAPS 1.0616 1.042 0.9966 0.988 0.9885 0.9803 0.8206 18.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.68 0.68 0.655 0.645 0.67 0.69 0.71 -
P/RPS 0.29 0.33 0.31 0.36 0.38 0.40 0.32 -6.33%
P/EPS 5.22 5.56 7.31 6.75 6.14 5.18 7.31 -20.05%
EY 19.15 18.00 13.68 14.82 16.30 19.30 13.68 25.06%
DY 2.94 0.00 0.00 2.07 2.99 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.31 0.32 0.33 0.34 -5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.675 0.70 0.66 0.725 0.625 0.67 0.69 -
P/RPS 0.29 0.34 0.31 0.41 0.35 0.39 0.31 -4.33%
P/EPS 5.18 5.72 7.37 7.58 5.72 5.03 7.10 -18.91%
EY 19.29 17.49 13.57 13.19 17.47 19.88 14.08 23.28%
DY 2.96 0.00 0.00 1.84 3.20 0.00 0.00 -
P/NAPS 0.31 0.33 0.31 0.35 0.30 0.32 0.33 -4.07%

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