[LONBISC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -75.07%
YoY- -13.22%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 138,163 97,919 62,026 30,263 117,171 80,194 51,450 93.31%
PBT 9,256 9,744 7,910 3,880 14,604 14,734 10,452 -7.78%
Tax 1,247 -2,405 -1,730 -932 -2,752 -3,440 -2,540 -
NP 10,503 7,339 6,180 2,948 11,852 11,294 7,912 20.80%
-
NP to SH 10,503 7,339 6,180 2,948 11,825 11,249 7,884 21.09%
-
Tax Rate -13.47% 24.68% 21.87% 24.02% 18.84% 23.35% 24.30% -
Total Cost 127,660 90,580 55,846 27,315 105,319 68,900 43,538 104.99%
-
Net Worth 152,507 134,639 136,209 130,676 117,691 119,090 122,608 15.67%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,890 3,891 - - 9,329 9,326 - -
Div Payout % 37.04% 53.02% - - 78.89% 82.91% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 152,507 134,639 136,209 130,676 117,691 119,090 122,608 15.67%
NOSH 77,810 77,826 77,833 77,783 71,763 71,741 71,283 6.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.60% 7.49% 9.96% 9.74% 10.12% 14.08% 15.38% -
ROE 6.89% 5.45% 4.54% 2.26% 10.05% 9.45% 6.43% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 177.56 125.82 79.69 38.91 163.27 111.78 72.18 82.32%
EPS 13.49 9.43 7.94 3.79 16.48 15.68 11.06 14.17%
DPS 5.00 5.00 0.00 0.00 13.00 13.00 0.00 -
NAPS 1.96 1.73 1.75 1.68 1.64 1.66 1.72 9.10%
Adjusted Per Share Value based on latest NOSH - 77,783
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.51 33.67 21.33 10.41 40.29 27.58 17.69 93.33%
EPS 3.61 2.52 2.13 1.01 4.07 3.87 2.71 21.08%
DPS 1.34 1.34 0.00 0.00 3.21 3.21 0.00 -
NAPS 0.5245 0.463 0.4684 0.4494 0.4047 0.4095 0.4216 15.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.02 1.20 1.33 1.57 1.69 1.84 -
P/RPS 0.56 0.81 1.51 3.42 0.96 1.51 2.55 -63.63%
P/EPS 7.41 10.82 15.11 35.09 9.53 10.78 16.64 -41.71%
EY 13.50 9.25 6.62 2.85 10.50 9.28 6.01 71.60%
DY 5.00 4.90 0.00 0.00 8.28 7.69 0.00 -
P/NAPS 0.51 0.59 0.69 0.79 0.96 1.02 1.07 -39.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 26/11/07 02/10/07 28/05/07 27/02/07 -
Price 0.99 1.02 1.15 1.28 1.33 1.65 1.80 -
P/RPS 0.56 0.81 1.44 3.29 0.81 1.48 2.49 -63.05%
P/EPS 7.33 10.82 14.48 33.77 8.07 10.52 16.27 -41.26%
EY 13.63 9.25 6.90 2.96 12.39 9.50 6.14 70.25%
DY 5.05 4.90 0.00 0.00 9.77 7.88 0.00 -
P/NAPS 0.51 0.59 0.66 0.76 0.81 0.99 1.05 -38.23%

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