[LONBISC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -64.63%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 402,539 279,987 177,632 87,639 359,995 261,785 165,557 81.11%
PBT 22,741 16,835 11,698 6,445 21,514 15,942 12,575 48.59%
Tax -4,542 -3,118 -1,540 -637 -4,202 -2,863 -1,775 87.40%
NP 18,199 13,717 10,158 5,808 17,312 13,079 10,800 41.74%
-
NP to SH 15,023 11,469 8,571 5,075 14,349 11,141 9,261 38.18%
-
Tax Rate 19.97% 18.52% 13.16% 9.88% 19.53% 17.96% 14.12% -
Total Cost 384,340 266,270 167,474 81,831 342,683 248,706 154,757 83.69%
-
Net Worth 366,713 365,115 363,206 357,517 311,748 300,909 308,699 12.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 1,477 1,467 1,422 -
Div Payout % - - - - 10.30% 13.18% 15.36% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 366,713 365,115 363,206 357,517 311,748 300,909 308,699 12.20%
NOSH 179,761 186,533 186,406 174,398 147,747 146,785 142,258 16.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.52% 4.90% 5.72% 6.63% 4.81% 5.00% 6.52% -
ROE 4.10% 3.14% 2.36% 1.42% 4.60% 3.70% 3.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 223.93 155.67 98.79 50.25 243.65 178.35 116.38 54.88%
EPS 8.35 6.38 4.77 2.91 9.71 7.59 6.51 18.10%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 2.04 2.03 2.02 2.05 2.11 2.05 2.17 -4.04%
Adjusted Per Share Value based on latest NOSH - 174,398
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 138.43 96.29 61.09 30.14 123.80 90.03 56.93 81.11%
EPS 5.17 3.94 2.95 1.75 4.93 3.83 3.18 38.38%
DPS 0.00 0.00 0.00 0.00 0.51 0.50 0.49 -
NAPS 1.2611 1.2556 1.2491 1.2295 1.0721 1.0348 1.0616 12.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.79 0.78 0.635 0.825 0.85 0.89 0.68 -
P/RPS 0.35 0.50 0.64 1.64 0.35 0.50 0.58 -28.65%
P/EPS 9.45 12.23 13.32 28.35 8.75 11.73 10.45 -6.50%
EY 10.58 8.18 7.51 3.53 11.43 8.53 9.57 6.93%
DY 0.00 0.00 0.00 0.00 1.18 1.12 1.47 -
P/NAPS 0.39 0.38 0.31 0.40 0.40 0.43 0.31 16.58%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.755 0.81 0.80 0.695 0.85 0.88 0.675 -
P/RPS 0.34 0.52 0.81 1.38 0.35 0.49 0.58 -30.02%
P/EPS 9.03 12.70 16.78 23.88 8.75 11.59 10.37 -8.83%
EY 11.07 7.87 5.96 4.19 11.43 8.63 9.64 9.68%
DY 0.00 0.00 0.00 0.00 1.18 1.14 1.48 -
P/NAPS 0.37 0.40 0.40 0.34 0.40 0.43 0.31 12.55%

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