[LONBISC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -80.25%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 223,434 152,144 101,222 46,656 184,302 131,799 84,035 92.26%
PBT 17,594 13,904 9,114 3,873 17,613 10,006 5,989 105.52%
Tax 471 -1,319 -775 -351 -491 -12 -695 -
NP 18,065 12,585 8,339 3,522 17,122 9,994 5,294 127.16%
-
NP to SH 15,064 11,650 7,616 3,165 16,028 9,322 4,761 115.97%
-
Tax Rate -2.68% 9.49% 8.50% 9.06% 2.79% 0.12% 11.60% -
Total Cost 205,369 139,559 92,883 43,134 167,180 121,805 78,741 89.80%
-
Net Worth 180,992 177,490 181,254 176,573 168,578 162,393 157,659 9.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,305 - - - 2,341 - 4,448 -55.94%
Div Payout % 8.66% - - - 14.61% - 93.44% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 180,992 177,490 181,254 176,573 168,578 162,393 157,659 9.66%
NOSH 87,015 87,005 83,144 83,289 78,045 78,073 78,049 7.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.09% 8.27% 8.24% 7.55% 9.29% 7.58% 6.30% -
ROE 8.32% 6.56% 4.20% 1.79% 9.51% 5.74% 3.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 256.77 174.87 121.74 56.02 236.15 168.81 107.67 78.78%
EPS 17.31 13.39 9.16 3.80 20.54 11.94 6.10 100.82%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 5.70 -59.03%
NAPS 2.08 2.04 2.18 2.12 2.16 2.08 2.02 1.97%
Adjusted Per Share Value based on latest NOSH - 83,289
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.84 52.32 34.81 16.04 63.38 45.33 28.90 92.26%
EPS 5.18 4.01 2.62 1.09 5.51 3.21 1.64 115.72%
DPS 0.45 0.00 0.00 0.00 0.81 0.00 1.53 -55.87%
NAPS 0.6224 0.6104 0.6233 0.6072 0.5797 0.5585 0.5422 9.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.04 1.05 1.01 1.00 0.88 0.70 0.80 -
P/RPS 0.41 0.60 0.83 1.79 0.37 0.41 0.74 -32.61%
P/EPS 6.01 7.84 11.03 26.32 4.29 5.86 13.11 -40.63%
EY 16.65 12.75 9.07 3.80 23.34 17.06 7.62 68.62%
DY 1.44 0.00 0.00 0.00 3.41 0.00 7.12 -65.64%
P/NAPS 0.50 0.51 0.46 0.47 0.41 0.34 0.40 16.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 27/02/09 -
Price 1.13 1.04 1.03 1.05 0.99 0.87 0.70 -
P/RPS 0.44 0.59 0.85 1.87 0.42 0.52 0.65 -22.96%
P/EPS 6.53 7.77 11.24 27.63 4.82 7.29 11.48 -31.41%
EY 15.32 12.88 8.89 3.62 20.74 13.72 8.71 45.86%
DY 1.33 0.00 0.00 0.00 3.03 0.00 8.14 -70.21%
P/NAPS 0.54 0.51 0.47 0.50 0.46 0.42 0.35 33.62%

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