[LONBISC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 71.94%
YoY- 52.6%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 152,144 101,222 46,656 184,302 131,799 84,035 39,028 147.90%
PBT 13,904 9,114 3,873 17,613 10,006 5,989 3,243 164.14%
Tax -1,319 -775 -351 -491 -12 -695 -752 45.49%
NP 12,585 8,339 3,522 17,122 9,994 5,294 2,491 194.72%
-
NP to SH 11,650 7,616 3,165 16,028 9,322 4,761 2,491 179.92%
-
Tax Rate 9.49% 8.50% 9.06% 2.79% 0.12% 11.60% 23.19% -
Total Cost 139,559 92,883 43,134 167,180 121,805 78,741 36,537 144.55%
-
Net Worth 177,490 181,254 176,573 168,578 162,393 157,659 126,779 25.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 2,341 - 4,448 1,898 -
Div Payout % - - - 14.61% - 93.44% 76.21% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 177,490 181,254 176,573 168,578 162,393 157,659 126,779 25.17%
NOSH 87,005 83,144 83,289 78,045 78,073 78,049 63,708 23.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.27% 8.24% 7.55% 9.29% 7.58% 6.30% 6.38% -
ROE 6.56% 4.20% 1.79% 9.51% 5.74% 3.02% 1.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 174.87 121.74 56.02 236.15 168.81 107.67 61.26 101.35%
EPS 13.39 9.16 3.80 20.54 11.94 6.10 3.91 127.36%
DPS 0.00 0.00 0.00 3.00 0.00 5.70 2.98 -
NAPS 2.04 2.18 2.12 2.16 2.08 2.02 1.99 1.66%
Adjusted Per Share Value based on latest NOSH - 78,006
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.32 34.81 16.04 63.38 45.33 28.90 13.42 147.91%
EPS 4.01 2.62 1.09 5.51 3.21 1.64 0.86 179.36%
DPS 0.00 0.00 0.00 0.81 0.00 1.53 0.65 -
NAPS 0.6104 0.6233 0.6072 0.5797 0.5585 0.5422 0.436 25.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.05 1.01 1.00 0.88 0.70 0.80 0.89 -
P/RPS 0.60 0.83 1.79 0.37 0.41 0.74 1.45 -44.50%
P/EPS 7.84 11.03 26.32 4.29 5.86 13.11 22.76 -50.89%
EY 12.75 9.07 3.80 23.34 17.06 7.62 4.39 103.69%
DY 0.00 0.00 0.00 3.41 0.00 7.12 3.35 -
P/NAPS 0.51 0.46 0.47 0.41 0.34 0.40 0.45 8.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 27/02/09 28/11/08 -
Price 1.04 1.03 1.05 0.99 0.87 0.70 0.78 -
P/RPS 0.59 0.85 1.87 0.42 0.52 0.65 1.27 -40.04%
P/EPS 7.77 11.24 27.63 4.82 7.29 11.48 19.95 -46.69%
EY 12.88 8.89 3.62 20.74 13.72 8.71 5.01 87.77%
DY 0.00 0.00 0.00 3.03 0.00 8.14 3.82 -
P/NAPS 0.51 0.47 0.50 0.46 0.42 0.35 0.39 19.60%

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