[LONBISC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock

[LONBISC] LONDON BISCUITS BHD

Announcement Date

28-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- -76.28%

YoY- -15.5%

Quarter Report

LONBISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	184,302	131,799	84,035	39,028	138,163	97,919	62,026	106.81%
YoY %	39.84%	56.84%	115.32%	-71.75%	41.10%	57.87%	-	-
Horiz. %	297.14%	212.49%	135.48%	62.92%	222.75%	157.87%	100.00%	-
PBT	17,613	10,006	5,989	3,243	9,256	9,744	7,910	70.60%
YoY %	76.02%	67.07%	84.67%	-64.96%	-5.01%	23.19%	-	-
Horiz. %	222.67%	126.50%	75.71%	41.00%	117.02%	123.19%	100.00%	-
Tax	-491	-12	-695	-752	1,247	-2,405	-1,730	-56.84%
YoY %	-3,991.67%	98.27%	7.58%	-160.30%	151.85%	-39.02%	-	-
Horiz. %	28.38%	0.69%	40.17%	43.47%	-72.08%	139.02%	100.00%	-
NP	17,122	9,994	5,294	2,491	10,503	7,339	6,180	97.38%
YoY %	71.32%	88.78%	112.53%	-76.28%	43.11%	18.75%	-	-
Horiz. %	277.06%	161.72%	85.66%	40.31%	169.95%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,028	9,322	4,761	2,491	10,503	7,339	6,180	88.87%
YoY %	71.94%	95.80%	91.13%	-76.28%	43.11%	18.75%	-	-
Horiz. %	259.35%	150.84%	77.04%	40.31%	169.95%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.79%	0.12%	11.60%	23.19%	-13.47%	24.68%	21.87%	-
YoY %	2,225.00%	-98.97%	-49.98%	272.16%	-154.58%	12.85%	-	-
Horiz. %	12.76%	0.55%	53.04%	106.04%	-61.59%	112.85%	100.00%	-
Total Cost	167,180	121,805	78,741	36,537	127,660	90,580	55,846	107.85%
YoY %	37.25%	54.69%	115.51%	-71.38%	40.94%	62.20%	-	-
Horiz. %	299.36%	218.11%	141.00%	65.42%	228.59%	162.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,578	162,393	157,659	126,779	152,507	134,639	136,209	15.28%
YoY %	3.81%	3.00%	24.36%	-16.87%	13.27%	-1.15%	-	-
Horiz. %	123.76%	119.22%	115.75%	93.08%	111.97%	98.85%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	2,341	-	4,448	1,898	3,890	3,891	-	-
YoY %	0.00%	-	134.35%	-51.21%	-0.03%	0.00%	-	-
Horiz. %	60.16%	-	114.32%	48.78%	99.97%	100.00%	-	-
Div Payout %	14.61%	-	93.44%	76.21%	37.04%	53.02%	-	-
YoY %	0.00%	-	22.61%	105.75%	-30.14%	0.00%	-	-
Horiz. %	27.56%	-	176.24%	143.74%	69.86%	100.00%	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	168,578	162,393	157,659	126,779	152,507	134,639	136,209	15.28%
YoY %	3.81%	3.00%	24.36%	-16.87%	13.27%	-1.15%	-	-
Horiz. %	123.76%	119.22%	115.75%	93.08%	111.97%	98.85%	100.00%	-
NOSH	78,045	78,073	78,049	63,708	77,810	77,826	77,833	0.18%
YoY %	-0.04%	0.03%	22.51%	-18.12%	-0.02%	-0.01%	-	-
Horiz. %	100.27%	100.31%	100.28%	81.85%	99.97%	99.99%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	9.29%	7.58%	6.30%	6.38%	7.60%	7.49%	9.96%	-
YoY %	22.56%	20.32%	-1.25%	-16.05%	1.47%	-24.80%	-	-
Horiz. %	93.27%	76.10%	63.25%	64.06%	76.31%	75.20%	100.00%	-
ROE	9.51%	5.74%	3.02%	1.96%	6.89%	5.45%	4.54%	-
YoY %	65.68%	90.07%	54.08%	-71.55%	26.42%	20.04%	-	-
Horiz. %	209.47%	126.43%	66.52%	43.17%	151.76%	120.04%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	236.15	168.81	107.67	61.26	177.56	125.82	79.69	106.44%
YoY %	39.89%	56.78%	75.76%	-65.50%	41.12%	57.89%	-	-
Horiz. %	296.34%	211.83%	135.11%	76.87%	222.81%	157.89%	100.00%	-
EPS	20.54	11.94	6.10	3.91	13.49	9.43	7.94	88.55%
YoY %	72.03%	95.74%	56.01%	-71.02%	43.05%	18.77%	-	-
Horiz. %	258.69%	150.38%	76.83%	49.24%	169.90%	118.77%	100.00%	-
DPS	3.00	0.00	5.70	2.98	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	91.28%	-40.40%	0.00%	0.00%	-	-
Horiz. %	60.00%	0.00%	114.00%	59.60%	100.00%	100.00%	-	-
NAPS	2.16	2.08	2.02	1.99	1.96	1.73	1.75	15.07%
YoY %	3.85%	2.97%	1.51%	1.53%	13.29%	-1.14%	-	-
Horiz. %	123.43%	118.86%	115.43%	113.71%	112.00%	98.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 78,087
RPS	63.38	45.33	28.90	13.42	47.51	33.67	21.33	106.82%
YoY %	39.82%	56.85%	115.35%	-71.75%	41.10%	57.85%	-	-
Horiz. %	297.14%	212.52%	135.49%	62.92%	222.74%	157.85%	100.00%	-
EPS	5.51	3.21	1.64	0.86	3.61	2.52	2.13	88.55%
YoY %	71.65%	95.73%	90.70%	-76.18%	43.25%	18.31%	-	-
Horiz. %	258.69%	150.70%	77.00%	40.38%	169.48%	118.31%	100.00%	-
DPS	0.81	0.00	1.53	0.65	1.34	1.34	0.00	-
YoY %	0.00%	0.00%	135.38%	-51.49%	0.00%	0.00%	-	-
Horiz. %	60.45%	0.00%	114.18%	48.51%	100.00%	100.00%	-	-
NAPS	0.5797	0.5585	0.5422	0.436	0.5245	0.463	0.4684	15.28%
YoY %	3.80%	3.01%	24.36%	-16.87%	13.28%	-1.15%	-	-
Horiz. %	123.76%	119.24%	115.76%	93.08%	111.98%	98.85%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.88	0.70	0.80	0.89	1.00	1.02	1.20	-
P/RPS	0.37	0.41	0.74	1.45	0.56	0.81	1.51	-60.87%
YoY %	-9.76%	-44.59%	-48.97%	158.93%	-30.86%	-46.36%	-	-
Horiz. %	24.50%	27.15%	49.01%	96.03%	37.09%	53.64%	100.00%	-
P/EPS	4.29	5.86	13.11	22.76	7.41	10.82	15.11	-56.83%
YoY %	-26.79%	-55.30%	-42.40%	207.15%	-31.52%	-28.39%	-	-
Horiz. %	28.39%	38.78%	86.76%	150.63%	49.04%	71.61%	100.00%	-
EY	23.34	17.06	7.62	4.39	13.50	9.25	6.62	131.82%
YoY %	36.81%	123.88%	73.58%	-67.48%	45.95%	39.73%	-	-
Horiz. %	352.57%	257.70%	115.11%	66.31%	203.93%	139.73%	100.00%	-
DY	3.41	0.00	7.12	3.35	5.00	4.90	0.00	-
YoY %	0.00%	0.00%	112.54%	-33.00%	2.04%	0.00%	-	-
Horiz. %	69.59%	0.00%	145.31%	68.37%	102.04%	100.00%	-	-
P/NAPS	0.41	0.34	0.40	0.45	0.51	0.59	0.69	-29.34%
YoY %	20.59%	-15.00%	-11.11%	-11.76%	-13.56%	-14.49%	-	-
Horiz. %	59.42%	49.28%	57.97%	65.22%	73.91%	85.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	09/06/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	-
Price	0.99	0.87	0.70	0.78	0.99	1.02	1.15	-
P/RPS	0.42	0.52	0.65	1.27	0.56	0.81	1.44	-56.05%
YoY %	-19.23%	-20.00%	-48.82%	126.79%	-30.86%	-43.75%	-	-
Horiz. %	29.17%	36.11%	45.14%	88.19%	38.89%	56.25%	100.00%	-
P/EPS	4.82	7.29	11.48	19.95	7.33	10.82	14.48	-52.00%
YoY %	-33.88%	-36.50%	-42.46%	172.17%	-32.26%	-25.28%	-	-
Horiz. %	33.29%	50.35%	79.28%	137.78%	50.62%	74.72%	100.00%	-
EY	20.74	13.72	8.71	5.01	13.63	9.25	6.90	108.41%
YoY %	51.17%	57.52%	73.85%	-63.24%	47.35%	34.06%	-	-
Horiz. %	300.58%	198.84%	126.23%	72.61%	197.54%	134.06%	100.00%	-
DY	3.03	0.00	8.14	3.82	5.05	4.90	0.00	-
YoY %	0.00%	0.00%	113.09%	-24.36%	3.06%	0.00%	-	-
Horiz. %	61.84%	0.00%	166.12%	77.96%	103.06%	100.00%	-	-
P/NAPS	0.46	0.42	0.35	0.39	0.51	0.59	0.66	-21.40%
YoY %	9.52%	20.00%	-10.26%	-23.53%	-13.56%	-10.61%	-	-
Horiz. %	69.70%	63.64%	53.03%	59.09%	77.27%	89.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos