[LONBISC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 26.06%
YoY- -18.75%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 185,282 121,479 58,384 253,520 187,557 127,823 63,990 103.01%
PBT 13,122 9,321 5,493 14,218 11,918 8,627 4,861 93.75%
Tax -863 -575 -287 -455 -1,000 -522 -211 155.53%
NP 12,259 8,746 5,206 13,763 10,918 8,105 4,650 90.72%
-
NP to SH 9,903 7,438 4,542 11,092 8,799 6,709 4,010 82.60%
-
Tax Rate 6.58% 6.17% 5.22% 3.20% 8.39% 6.05% 4.34% -
Total Cost 173,023 112,733 53,178 239,757 176,639 119,718 59,340 103.96%
-
Net Worth 287,283 287,439 285,068 238,630 245,291 240,120 222,549 18.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,381 1,362 - - - - - -
Div Payout % 13.95% 18.32% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 287,283 287,439 285,068 238,630 245,291 240,120 222,549 18.53%
NOSH 138,117 136,227 136,396 114,177 112,519 118,286 102,557 21.92%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.62% 7.20% 8.92% 5.43% 5.82% 6.34% 7.27% -
ROE 3.45% 2.59% 1.59% 4.65% 3.59% 2.79% 1.80% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 134.15 89.17 42.80 222.04 166.69 108.06 62.39 66.51%
EPS 7.17 5.46 3.33 9.71 7.82 6.01 3.91 49.76%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.11 2.09 2.09 2.18 2.03 2.17 -2.78%
Adjusted Per Share Value based on latest NOSH - 114,406
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.72 41.78 20.08 87.19 64.50 43.96 22.01 102.99%
EPS 3.41 2.56 1.56 3.81 3.03 2.31 1.38 82.67%
DPS 0.47 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.988 0.9885 0.9803 0.8206 0.8436 0.8258 0.7653 18.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.645 0.67 0.69 0.71 0.77 0.73 0.71 -
P/RPS 0.48 0.75 1.61 0.32 0.46 0.68 1.14 -43.79%
P/EPS 9.00 12.27 20.72 7.31 9.85 12.87 18.16 -37.34%
EY 11.12 8.15 4.83 13.68 10.16 7.77 5.51 59.63%
DY 1.55 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.34 0.35 0.36 0.33 -4.07%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.725 0.625 0.67 0.69 0.70 0.76 0.82 -
P/RPS 0.54 0.70 1.57 0.31 0.42 0.70 1.31 -44.58%
P/EPS 10.11 11.45 20.12 7.10 8.95 13.40 20.97 -38.48%
EY 9.89 8.74 4.97 14.08 11.17 7.46 4.77 62.52%
DY 1.38 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.32 0.33 0.32 0.37 0.38 -5.33%

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