[LONBISC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -65.34%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 436,508 289,453 177,288 90,622 402,539 279,987 177,632 82.20%
PBT 24,995 20,340 14,386 6,933 22,741 16,835 11,698 65.96%
Tax -2,576 -3,586 -1,651 -852 -4,542 -3,118 -1,540 40.95%
NP 22,419 16,754 12,735 6,081 18,199 13,717 10,158 69.59%
-
NP to SH 18,588 14,277 10,676 5,207 15,023 11,469 8,571 67.62%
-
Tax Rate 10.31% 17.63% 11.48% 12.29% 19.97% 18.52% 13.16% -
Total Cost 414,089 272,699 164,553 84,541 384,340 266,270 167,474 82.95%
-
Net Worth 397,148 393,586 389,855 384,259 366,713 365,115 363,206 6.14%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 397,148 393,586 389,855 384,259 366,713 365,115 363,206 6.14%
NOSH 186,454 186,533 186,533 186,533 179,761 186,533 186,406 0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.14% 5.79% 7.18% 6.71% 4.52% 4.90% 5.72% -
ROE 4.68% 3.63% 2.74% 1.36% 4.10% 3.14% 2.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 234.11 155.17 95.04 48.58 223.93 155.67 98.79 77.84%
EPS 9.96 7.65 5.72 2.79 8.35 6.38 4.77 63.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 2.09 2.06 2.04 2.03 2.02 3.60%
Adjusted Per Share Value based on latest NOSH - 186,533
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 150.11 99.54 60.97 31.16 138.43 96.29 61.09 82.19%
EPS 6.39 4.91 3.67 1.79 5.17 3.94 2.95 67.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3658 1.3535 1.3407 1.3215 1.2611 1.2556 1.2491 6.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.75 0.795 0.83 0.765 0.79 0.78 0.635 -
P/RPS 0.32 0.51 0.87 1.57 0.35 0.50 0.64 -37.03%
P/EPS 7.52 10.39 14.50 27.41 9.45 12.23 13.32 -31.71%
EY 13.29 9.63 6.90 3.65 10.58 8.18 7.51 46.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.40 0.37 0.39 0.38 0.31 8.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.735 0.77 0.805 0.79 0.755 0.81 0.80 -
P/RPS 0.31 0.50 0.85 1.63 0.34 0.52 0.81 -47.31%
P/EPS 7.37 10.06 14.07 28.30 9.03 12.70 16.78 -42.24%
EY 13.56 9.94 7.11 3.53 11.07 7.87 5.96 73.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.39 0.38 0.37 0.40 0.40 -8.52%

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