[LONBISC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 32.91%
YoY- 21.17%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 76,907 50,416 22,847 81,958 56,653 35,123 16,761 176.38%
PBT 15,489 10,521 4,681 14,538 11,005 6,609 3,097 192.73%
Tax -3,950 -2,690 -1,455 -3,035 -2,350 -1,500 -650 233.37%
NP 11,539 7,831 3,226 11,503 8,655 5,109 2,447 181.47%
-
NP to SH 11,103 7,409 3,226 11,503 8,655 5,109 2,447 174.32%
-
Tax Rate 25.50% 25.57% 31.08% 20.88% 21.35% 22.70% 20.99% -
Total Cost 65,368 42,585 19,621 70,455 47,998 30,014 14,314 175.51%
-
Net Worth 109,358 110,756 102,489 104,401 98,212 98,223 95,161 9.72%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 10,448 - - 3,411 3,410 - - -
Div Payout % 94.10% - - 29.66% 39.40% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 109,358 110,756 102,489 104,401 98,212 98,223 95,161 9.72%
NOSH 69,654 68,792 68,784 68,235 68,203 68,210 67,972 1.64%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.00% 15.53% 14.12% 14.04% 15.28% 14.55% 14.60% -
ROE 10.15% 6.69% 3.15% 11.02% 8.81% 5.20% 2.57% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 110.41 73.29 33.22 120.11 83.06 51.49 24.66 171.89%
EPS 15.94 10.77 4.69 16.86 12.69 7.49 3.60 169.88%
DPS 15.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.57 1.61 1.49 1.53 1.44 1.44 1.40 7.94%
Adjusted Per Share Value based on latest NOSH - 68,329
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.45 17.34 7.86 28.19 19.48 12.08 5.76 176.52%
EPS 3.82 2.55 1.11 3.96 2.98 1.76 0.84 174.74%
DPS 3.59 0.00 0.00 1.17 1.17 0.00 0.00 -
NAPS 0.3761 0.3809 0.3525 0.359 0.3378 0.3378 0.3273 9.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.76 1.79 2.10 2.21 2.42 2.57 2.13 -
P/RPS 1.59 2.44 6.32 1.84 2.91 4.99 8.64 -67.67%
P/EPS 11.04 16.62 44.78 13.11 19.07 34.31 59.17 -67.38%
EY 9.06 6.02 2.23 7.63 5.24 2.91 1.69 206.62%
DY 8.52 0.00 0.00 2.26 2.07 0.00 0.00 -
P/NAPS 1.12 1.11 1.41 1.44 1.68 1.78 1.52 -18.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 31/10/05 29/08/05 27/04/05 28/02/05 29/11/04 -
Price 1.76 1.77 2.00 2.17 2.35 2.43 2.33 -
P/RPS 1.59 2.42 6.02 1.81 2.83 4.72 9.45 -69.55%
P/EPS 11.04 16.43 42.64 12.87 18.52 32.44 64.72 -69.27%
EY 9.06 6.08 2.35 7.77 5.40 3.08 1.55 224.83%
DY 8.52 0.00 0.00 2.30 2.13 0.00 0.00 -
P/NAPS 1.12 1.10 1.34 1.42 1.63 1.69 1.66 -23.09%

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