[LONBISC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -76.08%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 117,171 80,194 51,450 24,239 107,740 76,907 50,416 75.72%
PBT 14,604 14,734 10,452 4,741 18,644 15,489 10,521 24.50%
Tax -2,752 -3,440 -2,540 -1,310 -3,957 -3,950 -2,690 1.53%
NP 11,852 11,294 7,912 3,431 14,687 11,539 7,831 31.92%
-
NP to SH 11,825 11,249 7,884 3,397 14,201 11,103 7,409 36.68%
-
Tax Rate 18.84% 23.35% 24.30% 27.63% 21.22% 25.50% 25.57% -
Total Cost 105,319 68,900 43,538 20,808 93,053 65,368 42,585 83.18%
-
Net Worth 117,691 119,090 122,608 117,971 112,127 109,358 110,756 4.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,329 9,326 - - 10,446 10,448 - -
Div Payout % 78.89% 82.91% - - 73.56% 94.10% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 117,691 119,090 122,608 117,971 112,127 109,358 110,756 4.14%
NOSH 71,763 71,741 71,283 71,066 69,644 69,654 68,792 2.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.12% 14.08% 15.38% 14.15% 13.63% 15.00% 15.53% -
ROE 10.05% 9.45% 6.43% 2.88% 12.67% 10.15% 6.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 163.27 111.78 72.18 34.11 154.70 110.41 73.29 70.82%
EPS 16.48 15.68 11.06 4.78 20.39 15.94 10.77 32.89%
DPS 13.00 13.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 1.64 1.66 1.72 1.66 1.61 1.57 1.61 1.24%
Adjusted Per Share Value based on latest NOSH - 71,066
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.29 27.58 17.69 8.34 37.05 26.45 17.34 75.69%
EPS 4.07 3.87 2.71 1.17 4.88 3.82 2.55 36.69%
DPS 3.21 3.21 0.00 0.00 3.59 3.59 0.00 -
NAPS 0.4047 0.4095 0.4216 0.4057 0.3856 0.3761 0.3809 4.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.57 1.69 1.84 1.84 1.74 1.76 1.79 -
P/RPS 0.96 1.51 2.55 5.39 1.12 1.59 2.44 -46.39%
P/EPS 9.53 10.78 16.64 38.49 8.53 11.04 16.62 -31.05%
EY 10.50 9.28 6.01 2.60 11.72 9.06 6.02 45.04%
DY 8.28 7.69 0.00 0.00 8.62 8.52 0.00 -
P/NAPS 0.96 1.02 1.07 1.11 1.08 1.12 1.11 -9.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/10/07 28/05/07 27/02/07 30/11/06 01/09/06 29/05/06 27/02/06 -
Price 1.33 1.65 1.80 1.85 1.83 1.76 1.77 -
P/RPS 0.81 1.48 2.49 5.42 1.18 1.59 2.42 -51.88%
P/EPS 8.07 10.52 16.27 38.70 8.97 11.04 16.43 -37.82%
EY 12.39 9.50 6.14 2.58 11.14 9.06 6.08 60.94%
DY 9.77 7.88 0.00 0.00 8.20 8.52 0.00 -
P/NAPS 0.81 0.99 1.05 1.11 1.14 1.12 1.10 -18.50%

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