[LONBISC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 129.67%
YoY- 45.02%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 24,239 107,740 76,907 50,416 22,847 81,958 56,653 -43.19%
PBT 4,741 18,644 15,489 10,521 4,681 14,538 11,005 -42.92%
Tax -1,310 -3,957 -3,950 -2,690 -1,455 -3,035 -2,350 -32.24%
NP 3,431 14,687 11,539 7,831 3,226 11,503 8,655 -46.00%
-
NP to SH 3,397 14,201 11,103 7,409 3,226 11,503 8,655 -46.36%
-
Tax Rate 27.63% 21.22% 25.50% 25.57% 31.08% 20.88% 21.35% -
Total Cost 20,808 93,053 65,368 42,585 19,621 70,455 47,998 -42.69%
-
Net Worth 117,971 112,127 109,358 110,756 102,489 104,401 98,212 12.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 10,446 10,448 - - 3,411 3,410 -
Div Payout % - 73.56% 94.10% - - 29.66% 39.40% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 117,971 112,127 109,358 110,756 102,489 104,401 98,212 12.98%
NOSH 71,066 69,644 69,654 68,792 68,784 68,235 68,203 2.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.15% 13.63% 15.00% 15.53% 14.12% 14.04% 15.28% -
ROE 2.88% 12.67% 10.15% 6.69% 3.15% 11.02% 8.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.11 154.70 110.41 73.29 33.22 120.11 83.06 -44.72%
EPS 4.78 20.39 15.94 10.77 4.69 16.86 12.69 -47.81%
DPS 0.00 15.00 15.00 0.00 0.00 5.00 5.00 -
NAPS 1.66 1.61 1.57 1.61 1.49 1.53 1.44 9.93%
Adjusted Per Share Value based on latest NOSH - 68,799
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.34 37.05 26.45 17.34 7.86 28.19 19.48 -43.16%
EPS 1.17 4.88 3.82 2.55 1.11 3.96 2.98 -46.35%
DPS 0.00 3.59 3.59 0.00 0.00 1.17 1.17 -
NAPS 0.4057 0.3856 0.3761 0.3809 0.3525 0.359 0.3378 12.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.84 1.74 1.76 1.79 2.10 2.21 2.42 -
P/RPS 5.39 1.12 1.59 2.44 6.32 1.84 2.91 50.76%
P/EPS 38.49 8.53 11.04 16.62 44.78 13.11 19.07 59.64%
EY 2.60 11.72 9.06 6.02 2.23 7.63 5.24 -37.29%
DY 0.00 8.62 8.52 0.00 0.00 2.26 2.07 -
P/NAPS 1.11 1.08 1.12 1.11 1.41 1.44 1.68 -24.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 01/09/06 29/05/06 27/02/06 31/10/05 29/08/05 27/04/05 -
Price 1.85 1.83 1.76 1.77 2.00 2.17 2.35 -
P/RPS 5.42 1.18 1.59 2.42 6.02 1.81 2.83 54.15%
P/EPS 38.70 8.97 11.04 16.43 42.64 12.87 18.52 63.37%
EY 2.58 11.14 9.06 6.08 2.35 7.77 5.40 -38.85%
DY 0.00 8.20 8.52 0.00 0.00 2.30 2.13 -
P/NAPS 1.11 1.14 1.12 1.10 1.34 1.42 1.63 -22.57%

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